260 S OSCEOLA AVE #1207 (MLS: O6357811) For Sale
260 S OSCEOLA AVE #1207,
(Orange),
Orlando Florida 32801
Currently Rented at $3,400.00 / month
Area: 1765
- MLS O6357811
- Unit No 1207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1765
- Living Area (sqft) 1765
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,457.00
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate2.7
|
Gross Yield7.8%
|
Annual Rent$40,800.00
|
Property Taxes$9,326.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$40,800.00 $3,400.00 / mo
|
$204,000.00 $3,400.00 / mo
|
$408,000.00 $3,400.00 / mo
|
| Estimated Expenses |
|
|
|
$9,326.00 |
$46,630.00 |
$93,260.00 |
| Net Cash Flow |
|
|
|
$31,474.00 |
$157,370.00 |
$314,740.00 |
| HOA Fees |
|
|
|
$17,484.00 |
$87,420.00 |
$174,840.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.