15349 MURCOTT HARVEST LOOP (MLS: O6301819) For Sale

15349 MURCOTT HARVEST LOOP, (Orange), Winter Garden Florida 34787

Currently Rented at $3,100.00 / month

Area: -

Property Info

  • MLS O6301819
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2469
  • Foundation Block
  • Min Lease Block
  • HOA Fees $27.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs

Buy Price

$
$680,000.00

Rental Price

$
$3,100.00
  • Cap Rate
  • 4.2%
  • Gross Yield
  • 5.5%
  • Lease End Date
  • -
  • Rent Amount

  • $3,100.00

Cash Flow

Cap Rate4.2 Gross Yield5.5% Annual Rent$37,200.00 Property Taxes$8,187.07 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $37,200.00 $3,100.00 / mo $186,000.00 $3,100.00 / mo $372,000.00 $3,100.00 / mo
Estimated Expenses $8,187.07 $40,935.35 $81,870.70
Net Cash Flow $29,012.93 $145,064.65 $290,129.30
HOA Fees $324.00 $1,620.00 $3,240.00