2923 MARSHFIELD CT #GE (MLS: O6272975) For Sale

2923 MARSHFIELD CT #GE, (Orange), Orlando Florida 32822

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS O6272975
  • Unit No GE
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $345.00

Interior Features

  • Ceiling Fans(s)
  • Split Bedroom

Buy Price

$
$199,800.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 9%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate5.6 Gross Yield9% Annual Rent$18,000.00 Property Taxes$2,643.28 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 $2,643.28 $13,216.40 $26,432.80
Net Cash Flow $15,356.72 $76,783.60 $153,567.20
HOA Fees $4,140.00 $20,700.00 $41,400.00