7630 FOREST CITY RD #059 (AKA Unit g) (MLS: O6284082) For Sale

7630 FOREST CITY RD #059 (AKA Unit g), (Orange), Orlando Florida 32810

Currently Rented at $1,525.00 / month

Area: -

Property Info

  • MLS O6284082
  • Unit No 059 (AKA Unit g)
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 955
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $477.00

Interior Features

  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$130,000.00

Rental Price

$
$1,525.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 14.1%
  • Lease End Date
  • September 30, 2025

  • Rent Amount
  • $1,525.00

Cash Flow

Cap Rate9.0 Gross Yield14.1% Annual Rent$18,300.00 Property Taxes$926.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,300.00 $1,525.00 / mo $91,500.00 $1,525.00 / mo $183,000.00 $1,525.00 / mo
Estimated Expenses $926.00 $4,630.00 $9,260.00
Net Cash Flow $17,374.00 $86,870.00 $173,740.00
HOA Fees $5,724.00 $28,620.00 $57,240.00