3997 VERSAILLES DR #3997F (MLS: O6263776) For Sale

3997 VERSAILLES DR #3997F, (Orange), Orlando Florida 32808

Currently Rented at $1,750.00 / month

Area: -

Property Info

  • MLS O6263776
  • Unit No 3997F
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1165
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $307.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$150,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 10.4%
  • Gross Yield
  • 14%
  • Lease End Date
  • June 30, 2025

  • Rent Amount
  • $1,750.00

Cash Flow

Cap Rate10.4 Gross Yield14% Annual Rent$21,000.00 Property Taxes$1,659.56 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $1,659.56 $8,297.80 $16,595.60
Net Cash Flow $19,340.44 $96,702.20 $193,404.40
HOA Fees $3,684.00 $18,420.00 $36,840.00