7821 COUNTY DOWN CT (MLS: O6335118) For Sale

7821 COUNTY DOWN CT, (Orange), Orlando Florida 32822

Currently Rented at $2,000.00 / month

Area: 1323

Property Info

  • MLS O6335118
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1323
  • Living Area (sqft) 1201
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $56.00

Interior Features

  • High Ceilings

Buy Price

$
$300,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 8%
  • Lease End Date
  • April 30, 2026

  • Rent Amount
  • $2,000.00

Cash Flow

Cap Rate6.8 Gross Yield8% Annual Rent$24,000.00 Property Taxes$2,988.80 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $2,988.80 $14,944.00 $29,888.00
Net Cash Flow $21,011.20 $105,056.00 $210,112.00
HOA Fees $672.00 $3,360.00 $6,720.00