5042 DOWNING ST #5 (MLS: O6283477) For Sale

5042 DOWNING ST #5, (Orange), Orlando Florida 32839

Currently Rented at $1,750.00 / month

Area: -

Property Info

  • MLS O6283477
  • Unit No 5
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1405
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $413.00

Interior Features

  • Ceiling Fans(s)
  • L Dining
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$185,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 7.6%
  • Gross Yield
  • 11.4%
  • Lease End Date
  • May 31, 2025

  • Rent Amount
  • $1,750.00

Cash Flow

Cap Rate7.6 Gross Yield11.4% Annual Rent$21,000.00 Property Taxes$1,971.33 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 $1,971.33 $9,856.65 $19,713.30
Net Cash Flow $19,028.67 $95,143.35 $190,286.70
HOA Fees $4,956.00 $24,780.00 $49,560.00