4008 VERSAILLES DR #4008C (MLS: O6263054) For Sale

4008 VERSAILLES DR #4008C, (Orange), Orlando Florida 32808

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS O6263054
  • Unit No 4008C
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1165
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $302.00

Interior Features

  • Walk-In Closet(s)

Buy Price

$
$125,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 10.1%
  • Gross Yield
  • 14.4%
  • Lease End Date
  • July 09, 2025

  • Rent Amount
  • $1,500.00

Cash Flow

Cap Rate10.1 Gross Yield14.4% Annual Rent$18,000.00 Property Taxes$1,695.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,695.00 $8,475.00 $16,950.00
Net Cash Flow $16,305.00 $81,525.00 $163,050.00
HOA Fees $3,624.00 $18,120.00 $36,240.00