2047 DIXIE BELLE DR #2047K (MLS: O6283750) For Sale

2047 DIXIE BELLE DR #2047K, (Orange), Orlando Florida 32812

Currently Rented at $1,340.00 / month

Area: -

Property Info

  • MLS O6283750
  • Unit No 2047K
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 830
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $603.86

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat

Buy Price

$
$164,000.00

Rental Price

$
$1,340.00
  • Cap Rate
  • 4%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $1,340.00

Cash Flow

Cap Rate4.0 Gross Yield9.8% Annual Rent$16,080.00 Property Taxes$2,320.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,080.00 $1,340.00 / mo $80,400.00 $1,340.00 / mo $160,800.00 $1,340.00 / mo
Estimated Expenses $2,320.00 $11,600.00 $23,200.00
Net Cash Flow $13,760.00 $68,800.00 $137,600.00
HOA Fees $7,246.32 $36,231.60 $72,463.20