206 E SOUTH ST #4031 (MLS: O6283060) For Sale

206 E SOUTH ST #4031, (Orange), Orlando Florida 32801

Currently Rented at $2,000.00 / month

Area: -

Property Info

  • MLS O6283060
  • Unit No 4031
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1215
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $855.35

Interior Features

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

Buy Price

$
$219,990.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • March 31, 2025

  • Rent Amount
  • $2,000.00

Cash Flow

Cap Rate4.4 Gross Yield10.9% Annual Rent$24,000.00 Property Taxes$4,074.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $4,074.00 $20,370.00 $40,740.00
Net Cash Flow $19,926.00 $99,630.00 $199,260.00
HOA Fees $10,264.20 $51,321.00 $102,642.00