2000 ERVING CIR #102 (MLS: O6281704) For Sale

2000 ERVING CIR #102, (Orange), Ocoee Florida 34761

Currently Rented at $1,600.00 / month

Area: 1196

Property Info

  • MLS O6281704
  • Unit No 102
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1196
  • Living Area (sqft) 1031
  • Foundation Basement
  • Min Lease Basement
  • HOA Fees $405.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$170,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 11.3%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate6.9 Gross Yield11.3% Annual Rent$19,200.00 Property Taxes$2,557.00 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 $2,557.00 $12,785.00 $25,570.00
Net Cash Flow $16,643.00 $83,215.00 $166,430.00
HOA Fees $4,860.00 $24,300.00 $48,600.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.