2045 ERVING CIR #101 (MLS: O6200492) For Sale

2045 ERVING CIR #101, (Orange), Ocoee Florida 34761

Currently Rented at $1,295.00 / month

Area: -

Property Info

  • MLS O6200492
  • Unit No 101
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1074
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $395.00

Interior Features

  • High Ceilings
  • Kitchen/Family Room Combo
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$245,000.00

Rental Price

$
$1,295.00
  • Cap Rate
  • 3.3%
  • Gross Yield
  • 6.3%
  • Lease End Date
  • July 31, 2022

  • Rent Amount
  • $1,295.00

Cash Flow

Cap Rate3.3 Gross Yield6.3% Annual Rent$15,540.00 Property Taxes$2,698.78 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,540.00 $1,295.00 / mo $77,700.00 $1,295.00 / mo $155,400.00 $1,295.00 / mo
Estimated Expenses $2,698.78 $13,493.90 $26,987.80
Net Cash Flow $12,841.22 $64,206.10 $128,412.20
HOA Fees $4,740.00 $23,700.00 $47,400.00