415 WYMORE RD #101 (MLS: O6318992) For Sale
415 WYMORE RD #101,
(Seminole),
Altamonte Springs Florida 32714
Currently Rented at $1,380.00 / month
Area: 828
- MLS O6318992
- Unit No 101
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 828
- Living Area (sqft) 828
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $822.00
Cash Flow
|
Cap Rate3.6
|
Gross Yield11.6%
|
Annual Rent$16,560.00
|
Property Taxes$1,484.33
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$16,560.00 $1,380.00 / mo
|
$82,800.00 $1,380.00 / mo
|
$165,600.00 $1,380.00 / mo
|
| Estimated Expenses |
|
|
|
$1,484.33 |
$7,421.65 |
$14,843.30 |
| Net Cash Flow |
|
|
|
$15,075.67 |
$75,378.35 |
$150,756.70 |
| HOA Fees |
|
|
|
$9,864.00 |
$49,320.00 |
$98,640.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.