4154 VERSAILLES DR #4154D (MLS: O6284685) For Sale

4154 VERSAILLES DR #4154D, (Orange), Orlando Florida 32808

Currently Rented at $1,525.00 / month

Area: -

Property Info

  • MLS O6284685
  • Unit No 4154D
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1165
  • Foundation Block
  • Min Lease Block
  • HOA Fees $375.00

Interior Features

  • Thermostat

Buy Price

$
$132,500.00

Rental Price

$
$1,525.00
  • Cap Rate
  • 9.1%
  • Gross Yield
  • 13.8%
  • Lease End Date
  • November 21, 2025

  • Rent Amount
  • $1,525.00

Cash Flow

Cap Rate9.1 Gross Yield13.8% Annual Rent$18,300.00 Property Taxes$1,695.00 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 $1,695.00 $8,475.00 $16,950.00
Net Cash Flow $16,605.00 $83,025.00 $166,050.00
HOA Fees $4,500.00 $22,500.00 $45,000.00