157 VILLA DI ESTE TER #205 (MLS: O6382823) For Sale

157 VILLA DI ESTE TER #205, (Seminole), Lake Mary Florida 32746

Currently Rented at $2,400.00 / month

Area: 1731

Property Info

  • MLS O6382823
  • Unit No 205
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1731
  • Living Area (sqft) 1731
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $735.86

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Crown Molding
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$259,900.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 11.1%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate6.4 Gross Yield11.1% Annual Rent$28,800.00 Property Taxes$3,311.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $3,311.00 $16,555.00 $33,110.00
Net Cash Flow $25,489.00 $127,445.00 $254,890.00
HOA Fees $8,830.32 $44,151.60 $88,303.20

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