13037 MULBERRY PARK DR #529 (MLS: O6284546) For Sale
13037 MULBERRY PARK DR #529,
(Orange),
Orlando Florida 32821
Currently Rented at $1,200.00 / month
Area: 886
- MLS O6284546
- Unit No 529
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 886
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $529.87
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
|
Cap Rate2.6
|
Gross Yield6.7%
|
Annual Rent$14,400.00
|
Property Taxes$2,504.49
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$14,400.00 $1,200.00 / mo
|
$72,000.00 $1,200.00 / mo
|
$144,000.00 $1,200.00 / mo
|
| Estimated Expenses |
|
|
|
$2,504.49 |
$12,522.45 |
$25,044.90 |
| Net Cash Flow |
|
|
|
$11,895.51 |
$59,477.55 |
$118,955.10 |
| HOA Fees |
|
|
|
$6,358.44 |
$31,792.20 |
$63,584.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.