(MLS: O6284073) For Sale

, (Orange), Orlando Florida 32835

Currently Rented at $1,750.00 / month

Area: -

Property Info

  • MLS O6284073
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 829
  • Foundation Block, Brick/Mortar, Concrete Pe
  • Min Lease Block, Brick/Mortar, Concrete Pe
  • HOA Fees $500.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$200,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • October 01, 2025

  • Rent Amount
  • $1,750.00

Cash Flow

Cap Rate6.9 Gross Yield10.5% Annual Rent$21,000.00 Property Taxes$1,260.12 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 $1,260.12 $6,300.60 $12,601.20
Net Cash Flow $19,739.88 $98,699.40 $197,398.80
HOA Fees $6,000.00 $30,000.00 $60,000.00