11178 LONGLEAF WOODS DR (MLS: O6283207) For Sale

11178 LONGLEAF WOODS DR, (Orange), Orlando Florida 32832

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS O6283207
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2461
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $197.00

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs

Buy Price

$
$520,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • March 31, 2025
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate5.1 Gross Yield6.9% Annual Rent$36,000.00 Property Taxes$6,875.66 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $6,875.66 $34,378.30 $68,756.60
Net Cash Flow $29,124.34 $145,621.70 $291,243.40
HOA Fees $2,364.00 $11,820.00 $23,640.00