1341 ARBOR VISTA LOOP #113 (MLS: O6339952) For Sale
1341 ARBOR VISTA LOOP #113,
(Seminole),
Lake Mary Florida 32746
Currently Rented at $1,200.00 / month
Area: 821
- MLS O6339952
- Unit No 113
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 821
- Living Area (sqft) 821
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
|
Cap Rate5.7
|
Gross Yield9.6%
|
Annual Rent$14,400.00
|
Property Taxes$1,673.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$14,400.00 $1,200.00 / mo
|
$72,000.00 $1,200.00 / mo
|
$144,000.00 $1,200.00 / mo
|
| Estimated Expenses |
|
|
|
$1,673.00 |
$8,365.00 |
$16,730.00 |
| Net Cash Flow |
|
|
|
$12,727.00 |
$63,635.00 |
$127,270.00 |
| HOA Fees |
|
|
|
$4,224.00 |
$21,120.00 |
$42,240.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.