10534 TRIBUTE DR (MLS: O6345956) For Sale
10534 TRIBUTE DR,
(Orange),
Winter Garden Florida 34787
Currently Rented at $2,500.00 / month
Area: 2162
- MLS O6345956
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2162
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.1
|
Gross Yield7.2%
|
Annual Rent$30,000.00
|
Property Taxes$6,094.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$30,000.00 $2,500.00 / mo
|
$150,000.00 $2,500.00 / mo
|
$300,000.00 $2,500.00 / mo
|
| Estimated Expenses |
|
|
|
$6,094.00 |
$30,470.00 |
$60,940.00 |
| Net Cash Flow |
|
|
|
$23,906.00 |
$119,530.00 |
$239,060.00 |
| HOA Fees |
|
|
|
$2,700.00 |
$13,500.00 |
$27,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.