4275 PERKINSHIRE LN #204 (MLS: O6285330) For Sale

4275 PERKINSHIRE LN #204, (Orange), Orlando Florida 32822

Currently Rented at $1,900.00 / month

Area: -

Property Info

  • MLS O6285330
  • Unit No 204
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1150
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $925.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$165,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 13.8%
  • Lease End Date
  • -

  • Rent Amount
  • $1,900.00

Cash Flow

Cap Rate5.4 Gross Yield13.8% Annual Rent$22,800.00 Property Taxes$2,806.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $2,806.00 $14,030.00 $28,060.00
Net Cash Flow $19,994.00 $99,970.00 $199,940.00
HOA Fees $11,100.00 $55,500.00 $111,000.00