6034 VILLAGE CIR #GE (MLS: O6338719) For Sale
6034 VILLAGE CIR #GE,
(Orange),
Orlando Florida 32822
Currently Rented at $1,850.00 / month
Area: 1022
- MLS O6338719
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1022
- Living Area (sqft) 1022
- Foundation Other
- Min Lease Other
- HOA Fees $389.91
Cash Flow
|
Cap Rate9.3
|
Gross Yield14%
|
Annual Rent$22,200.00
|
Property Taxes$2,756.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,200.00 $1,850.00 / mo
|
$111,000.00 $1,850.00 / mo
|
$222,000.00 $1,850.00 / mo
|
| Estimated Expenses |
|
|
|
$2,756.00 |
$13,780.00 |
$27,560.00 |
| Net Cash Flow |
|
|
|
$19,444.00 |
$97,220.00 |
$194,440.00 |
| HOA Fees |
|
|
|
$4,678.92 |
$23,394.60 |
$46,789.20 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.