5118 LAVAL DR (MLS: O6320711) For Sale

5118 LAVAL DR, (Orange), Orlando Florida 32839

Currently Rented at $2,800.00 / month

Area: -

Property Info

  • MLS O6320711
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1868
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $23.17

Interior Features

  • Kitchen/Family Room Combo

Buy Price

$
$510,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 6.6%
  • Lease End Date
  • November 30, 2025

  • Rent Amount
  • $2,800.00

Cash Flow

Cap Rate5.2 Gross Yield6.6% Annual Rent$33,600.00 Property Taxes$6,593.64 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $6,593.64 $32,968.20 $65,936.40
Net Cash Flow $27,006.36 $135,031.80 $270,063.60
HOA Fees $278.04 $1,390.20 $2,780.40