(MLS: NS1081223) For Sale

, (Seminole), Altamonte Springs Florida 32714

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS NS1081223
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1246
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $670.00

Interior Features

  • Eat-in Kitchen
  • Elevator
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Split Bedroom
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$110,786.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 10.1%
  • Gross Yield
  • 19.5%
  • Lease End Date
  • -

  • Rent Amount
  • $1,800.00

Cash Flow

Cap Rate10.1 Gross Yield19.5% Annual Rent$21,600.00 Property Taxes$2,395.41 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,395.41 $11,977.05 $23,954.10
Net Cash Flow $19,204.59 $96,022.95 $192,045.90
HOA Fees $8,040.00 $40,200.00 $80,400.00