1021 S HIAWASSEE RD #3922 (MLS: O6287913) For Sale

1021 S HIAWASSEE RD #3922, (Orange), Orlando Florida 32835

Currently Rented at $1,450.00 / month

Area: 934

Property Info

  • MLS O6287913
  • Unit No 3922
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 934
  • Living Area (sqft) 934
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $628.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Vaulted Ceiling(s)

Buy Price

$
$149,990.00

Rental Price

$
$1,450.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 11.6%
  • Lease End Date
  • February 01, 2026
  • Rent Amount

  • $1,450.00

Cash Flow

Cap Rate4.5 Gross Yield11.6% Annual Rent$17,400.00 Property Taxes$3,163.55 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,400.00 $1,450.00 / mo $87,000.00 $1,450.00 / mo $174,000.00 $1,450.00 / mo
Estimated Expenses $3,163.55 $15,817.75 $31,635.50
Net Cash Flow $14,236.45 $71,182.25 $142,364.50
HOA Fees $7,536.00 $37,680.00 $75,360.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.