8107 MISTRAL DR (MLS: O6177296) For Sale

8107 MISTRAL DR, (Orange), Orlando Florida 32827

Currently Rented at $4,700.00 / month

Area: -

Property Info

  • MLS O6177296
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2949
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $63.33

Interior Features

  • Ceiling Fans(s)
  • PrimaryBedroom Upstairs
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$920,000.00

Rental Price

$
$4,700.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.1%
  • Lease End Date
  • December 31, 2024

  • Rent Amount
  • $4,700.00

Cash Flow

Cap Rate4.7 Gross Yield6.1% Annual Rent$56,400.00 Property Taxes$12,517.80 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $56,400.00 $4,700.00 / mo $282,000.00 $4,700.00 / mo $564,000.00 $4,700.00 / mo
Estimated Expenses $12,517.80 $62,589.00 $125,178.00
Net Cash Flow $43,882.20 $219,411.00 $438,822.00
HOA Fees $759.96 $3,799.80 $7,599.60