6266 GOLDEN DEWDROP TRL (MLS: O6328057) For Sale

6266 GOLDEN DEWDROP TRL, (Orange), Windermere Florida 34786

Currently Rented at $3,200.00 / month

Area: -

Property Info

  • MLS O6328057
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1984
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $130.41

Interior Features

  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$570,000.00

Rental Price

$
$3,200.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 6.7%
  • Lease End Date
  • -
  • Rent Amount

  • $3,200.00

Cash Flow

Cap Rate5.0 Gross Yield6.7% Annual Rent$38,400.00 Property Taxes$8,121.75 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,400.00 $3,200.00 / mo $192,000.00 $3,200.00 / mo $384,000.00 $3,200.00 / mo
Estimated Expenses $8,121.75 $40,608.75 $81,217.50
Net Cash Flow $30,278.25 $151,391.25 $302,782.50
HOA Fees $1,564.92 $7,824.60 $15,649.20