11686 WATER RUN ALY (MLS: O6321724) For Sale

11686 WATER RUN ALY, (Orange), Windermere Florida 34786

Currently Rented at $2,500.00 / month

Area: -

Property Info

  • MLS O6321724
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1584
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $164.67

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Window Treatments

Buy Price

$
$409,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • November 30, 2025
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.5 Gross Yield7.3% Annual Rent$30,000.00 Property Taxes$5,633.86 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $5,633.86 $28,169.30 $56,338.60
Net Cash Flow $24,366.14 $121,830.70 $243,661.40
HOA Fees $1,976.04 $9,880.20 $19,760.40