13905 FAIRWAY ISLAND DR #1027 (MLS: O6296283) For Sale

13905 FAIRWAY ISLAND DR #1027, (Orange), Orlando Florida 32837

Currently Rented at $1,550.00 / month

Area: 861

Property Info

  • MLS O6296283
  • Unit No 1027
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 861
  • Living Area (sqft) 861
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $351.45

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$170,000.00

Rental Price

$
$1,550.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • -
  • Rent Amount

  • $1,550.00

Cash Flow

Cap Rate7.0 Gross Yield10.9% Annual Rent$18,600.00 Property Taxes$2,442.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,600.00 $1,550.00 / mo $93,000.00 $1,550.00 / mo $186,000.00 $1,550.00 / mo
Estimated Expenses $2,442.00 $12,210.00 $24,420.00
Net Cash Flow $16,158.00 $80,790.00 $161,580.00
HOA Fees $4,217.40 $21,087.00 $42,174.00

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