3724 CASTLE PINES LN #4234 (MLS: O6314627) For Sale

3724 CASTLE PINES LN #4234, (Orange), Orlando Florida 32839

Currently Rented at $1,000.00 / month

Area: -

Property Info

  • MLS O6314627
  • Unit No 4234
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1062
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $504.00

Interior Features

  • Eat-in Kitchen
  • Living Room/Dining Room Combo

Buy Price

$
$185,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 2%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • April 30, 2019

  • Rent Amount
  • $1,000.00

Cash Flow

Cap Rate2.0 Gross Yield6.5% Annual Rent$12,000.00 Property Taxes$2,240.33 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $2,240.33 $11,201.65 $22,403.30
Net Cash Flow $9,759.67 $48,798.35 $97,596.70
HOA Fees $6,048.00 $30,240.00 $60,480.00