5132 CONROY RD #31 (MLS: O6248389) For Sale

5132 CONROY RD #31, (Orange), Orlando Florida 32811

Currently Rented at $1,600.00 / month

Area: -

Property Info

  • MLS O6248389
  • Unit No 31
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1237
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $563.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Vaulted Ceiling(s)

Buy Price

$
$226,900.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 4.3%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • November 30, 2024

  • Rent Amount
  • $1,600.00

Cash Flow

Cap Rate4.3 Gross Yield8.5% Annual Rent$19,200.00 Property Taxes$2,728.96 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $2,728.96 $13,644.80 $27,289.60
Net Cash Flow $16,471.04 $82,355.20 $164,710.40
HOA Fees $6,756.00 $33,780.00 $67,560.00