1027 S HIAWASSEE RD #2313 (MLS: O6144700) For Sale
1027 S HIAWASSEE RD #2313,
(Orange),
Orlando Florida 32835
Currently Rented at $1,850.00 / month
Area: 829
- MLS O6144700
- Unit No 2313
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 829
- Living Area (sqft) 829
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.00
Cash Flow
|
Cap Rate8.8
|
Gross Yield13.1%
|
Annual Rent$22,200.00
|
Property Taxes$2,048.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,200.00 $1,850.00 / mo
|
$111,000.00 $1,850.00 / mo
|
$222,000.00 $1,850.00 / mo
|
| Estimated Expenses |
|
|
|
$2,048.00 |
$10,240.00 |
$20,480.00 |
| Net Cash Flow |
|
|
|
$20,152.00 |
$100,760.00 |
$201,520.00 |
| HOA Fees |
|
|
|
$5,304.00 |
$26,520.00 |
$53,040.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.