4401 THORNBRIAR LN #106 (MLS: O6362454) For Sale

4401 THORNBRIAR LN #106, (Orange), Orlando Florida 32822

Currently Rented at $1,250.00 / month

Area: 660

Property Info

  • MLS O6362454
  • Unit No 106
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 660
  • Living Area (sqft) 660
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $530.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$106,000.00

Rental Price

$
$1,250.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 14.2%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,250.00

Cash Flow

Cap Rate6.5 Gross Yield14.2% Annual Rent$15,000.00 Property Taxes$1,764.49 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,000.00 $1,250.00 / mo $75,000.00 $1,250.00 / mo $150,000.00 $1,250.00 / mo
Estimated Expenses $1,764.49 $8,822.45 $17,644.90
Net Cash Flow $13,235.51 $66,177.55 $132,355.10
HOA Fees $6,360.00 $31,800.00 $63,600.00

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