4004 BARWOOD DR #3804 (MLS: O6379586) For Sale

4004 BARWOOD DR #3804, (Orange), Orlando Florida 32839

Currently Rented at $1,800.00 / month

Area: 1164

Property Info

  • MLS O6379586
  • Unit No 3804
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1164
  • Living Area (sqft) 1164
  • Foundation Block
  • Min Lease Block
  • HOA Fees $370.00

Interior Features

  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$122,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 12.7%
  • Gross Yield
  • 17.7%
  • Lease End Date
  • March 04, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate12.7 Gross Yield17.7% Annual Rent$21,600.00 Property Taxes$1,718.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $1,718.00 $8,590.00 $17,180.00
Net Cash Flow $19,882.00 $99,410.00 $198,820.00
HOA Fees $4,440.00 $22,200.00 $44,400.00

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