6071 WESTGATE DR #315 (MLS: O6328458) For Sale

6071 WESTGATE DR #315, (Orange), Orlando Florida 32835

Currently Rented at $1,400.00 / month

Area: -

Property Info

  • MLS O6328458
  • Unit No 315
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 713
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $223.90

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor

Buy Price

$
$157,000.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 10.7%
  • Lease End Date
  • June 30, 2026

  • Rent Amount
  • $1,400.00

Cash Flow

Cap Rate7.5 Gross Yield10.7% Annual Rent$16,800.00 Property Taxes$2,316.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $2,316.00 $11,580.00 $23,160.00
Net Cash Flow $14,484.00 $72,420.00 $144,840.00
HOA Fees $2,686.80 $13,434.00 $26,868.00