860 N ORANGE AVE #226 (MLS: O6299632) For Sale

860 N ORANGE AVE #226, (Orange), Orlando Florida 32801

Currently Rented at $1,100.00 / month

Area: -

Property Info

  • MLS O6299632
  • Unit No 226
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 953
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $461.59

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters

Buy Price

$
$282,500.00

Rental Price

$
$1,100.00
  • Cap Rate
  • 1.3%
  • Gross Yield
  • 4.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,100.00

Cash Flow

Cap Rate1.3 Gross Yield4.7% Annual Rent$13,200.00 Property Taxes$3,915.32 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $13,200.00 $1,100.00 / mo $66,000.00 $1,100.00 / mo $132,000.00 $1,100.00 / mo
Estimated Expenses $3,915.32 $19,576.60 $39,153.20
Net Cash Flow $9,284.68 $46,423.40 $92,846.80
HOA Fees $5,539.08 $27,695.40 $55,390.80