2801 WILLOW RUN (MLS: O6349459) For Sale

2801 WILLOW RUN, (Orange), Orlando Florida 32808

Currently Rented at $1,500.00 / month

Area: 960

Property Info

  • MLS O6349459
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 960
  • Living Area (sqft) 872
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $126.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Window Treatments

Buy Price

$
$169,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 8.7%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate8.7 Gross Yield10.6% Annual Rent$18,000.00 Property Taxes$1,760.29 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,760.29 $8,801.45 $17,602.90
Net Cash Flow $16,239.71 $81,198.55 $162,397.10
HOA Fees $1,512.00 $7,560.00 $15,120.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.