6100 WESTGATE DR #203 (MLS: O6282802) For Sale

6100 WESTGATE DR #203, (Orange), Orlando Florida 32835

Currently Rented at $1,750.00 / month

Area: -

Property Info

  • MLS O6282802
  • Unit No 203
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1228
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $399.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Solid Wood Cabinets

Buy Price

$
$189,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 11.1%
  • Lease End Date
  • October 31, 2025

  • Rent Amount
  • $1,750.00

Cash Flow

Cap Rate7.2 Gross Yield11.1% Annual Rent$21,000.00 Property Taxes$2,522.66 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 $2,522.66 $12,613.30 $25,226.60
Net Cash Flow $18,477.34 $92,386.70 $184,773.40
HOA Fees $4,788.00 $23,940.00 $47,880.00