5961 WESTGATE DR #2034 (MLS: O6365486) For Sale

5961 WESTGATE DR #2034, (Orange), Orlando Florida 32835

Currently Rented at $1,300.00 / month

Area: 713

Property Info

  • MLS O6365486
  • Unit No 2034
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 713
  • Living Area (sqft) 713
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $235.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$160,300.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate6.7 Gross Yield9.7% Annual Rent$15,600.00 Property Taxes$1,994.98 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $1,994.98 $9,974.90 $19,949.80
Net Cash Flow $13,605.02 $68,025.10 $136,050.20
HOA Fees $2,820.00 $14,100.00 $28,200.00

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