1367 TIERRA CIR (MLS: O6375221) For Sale

1367 TIERRA CIR, (Orange), Winter Park Florida 32792

Currently Rented at $2,000.00 / month

Area: 2083

Property Info

  • MLS O6375221
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2083
  • Living Area (sqft) 2083
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ninguno

Buy Price

$
$424,900.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 5.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate4.5 Gross Yield5.6% Annual Rent$24,000.00 Property Taxes$4,947.93 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $4,947.93 $24,739.65 $49,479.30
Net Cash Flow $19,052.07 $95,260.35 $190,520.70