126 VISTA VERDI CIR #204 (MLS: NS1088513) For Sale

126 VISTA VERDI CIR #204, (Seminole), Lake Mary Florida 32746

Currently Rented at $2,050.00 / month

Area: 1499

Property Info

  • MLS NS1088513
  • Unit No 204
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1499
  • Living Area (sqft) 1455
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $632.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$195,786.00

Rental Price

$
$2,050.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 12.6%
  • Lease End Date
  • June 25, 2025
  • Rent Amount

  • $2,050.00

Cash Flow

Cap Rate7.4 Gross Yield12.6% Annual Rent$24,600.00 Property Taxes$2,491.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,600.00 $2,050.00 / mo $123,000.00 $2,050.00 / mo $246,000.00 $2,050.00 / mo
Estimated Expenses $2,491.00 $12,455.00 $24,910.00
Net Cash Flow $22,109.00 $110,545.00 $221,090.00
HOA Fees $7,584.00 $37,920.00 $75,840.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.