102 VISTA VERDI CIR #220 (MLS: O6289929) For Sale

102 VISTA VERDI CIR #220, (Seminole), Lake Mary Florida 32746

Currently Rented at $1,175.00 / month

Area: -

Property Info

  • MLS O6289929
  • Unit No 220
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 837
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $427.47

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Walk-In Closet(s)

Buy Price

$
$160,000.00

Rental Price

$
$1,175.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 8.8%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $1,175.00

Cash Flow

Cap Rate4.6 Gross Yield8.8% Annual Rent$14,100.00 Property Taxes$1,641.19 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,100.00 $1,175.00 / mo $70,500.00 $1,175.00 / mo $141,000.00 $1,175.00 / mo
Estimated Expenses $1,641.19 $8,205.95 $16,411.90
Net Cash Flow $12,458.81 $62,294.05 $124,588.10
HOA Fees $5,129.64 $25,648.20 $51,296.40