4771 S TEXAS AVE #4771C (MLS: O6357862) For Sale

4771 S TEXAS AVE #4771C, (Orange), Orlando Florida 32839

Currently Rented at $1,500.00 / month

Area: 976

Property Info

  • MLS O6357862
  • Unit No 4771C
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 976
  • Living Area (sqft) 976
  • Foundation Other, Slab
  • Min Lease Other, Slab
  • HOA Fees $409.00

Interior Features

  • Living Room/Dining Room Combo
  • Thermostat

Buy Price

$
$119,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 9.8%
  • Gross Yield
  • 15.1%
  • Lease End Date
  • September 30, 2025
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate9.8 Gross Yield15.1% Annual Rent$18,000.00 Property Taxes$1,383.37 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 $1,383.37 $6,916.85 $13,833.70
Net Cash Flow $16,616.63 $83,083.15 $166,166.30
HOA Fees $4,908.00 $24,540.00 $49,080.00

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