5635 DEVONBRIAR WAY #K204 (MLS: O6172622) For Sale

5635 DEVONBRIAR WAY #K204, (Orange), Orlando Florida 32822

Currently Rented at $1,675.00 / month

Area: -

Property Info

  • MLS O6172622
  • Unit No K204
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1150
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $800.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Vaulted Ceiling(s)

Buy Price

$
$199,999.00

Rental Price

$
$1,675.00
  • Cap Rate
  • 4%
  • Gross Yield
  • 10.1%
  • Lease End Date
  • May 31, 2024

  • Rent Amount
  • $1,675.00

Cash Flow

Cap Rate4.0 Gross Yield10.1% Annual Rent$20,100.00 Property Taxes$2,566.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,100.00 $1,675.00 / mo $100,500.00 $1,675.00 / mo $201,000.00 $1,675.00 / mo
Estimated Expenses $2,566.00 $12,830.00 $25,660.00
Net Cash Flow $17,534.00 $87,670.00 $175,340.00
HOA Fees $9,600.00 $48,000.00 $96,000.00