3918 CRAYRICH CIR #GE (MLS: O6227397) For Sale

3918 CRAYRICH CIR #GE, (Orange), Orlando Florida 32839

Currently Rented at $1,350.00 / month

Area: -

Property Info

  • MLS O6227397
  • Unit No GE
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 762
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $403.55

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$115,000.00

Rental Price

$
$1,350.00
  • Cap Rate
  • 9.1%
  • Gross Yield
  • 14.1%
  • Lease End Date
  • April 30, 2025

  • Rent Amount
  • $1,350.00

Cash Flow

Cap Rate9.1 Gross Yield14.1% Annual Rent$16,200.00 Property Taxes$887.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,200.00 $1,350.00 / mo $81,000.00 $1,350.00 / mo $162,000.00 $1,350.00 / mo
Estimated Expenses $887.00 $4,435.00 $8,870.00
Net Cash Flow $15,313.00 $76,565.00 $153,130.00
HOA Fees $4,842.60 $24,213.00 $48,426.00