4703 S TEXAS AVE #4703C (MLS: O6383469) For Sale
4703 S TEXAS AVE #4703C,
(Orange),
Orlando Florida 32839
Currently Rented at $1,200.00 / month
Area: 756
- MLS O6383469
- Unit No 4703C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 756
- Living Area (sqft) 756
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Cash Flow
|
Cap Rate8.3
|
Gross Yield13.2%
|
Annual Rent$14,400.00
|
Property Taxes$1,526.33
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$14,400.00 $1,200.00 / mo
|
$72,000.00 $1,200.00 / mo
|
$144,000.00 $1,200.00 / mo
|
| Estimated Expenses |
|
|
|
$1,526.33 |
$7,631.65 |
$15,263.30 |
| Net Cash Flow |
|
|
|
$12,873.67 |
$64,368.35 |
$128,736.70 |
| HOA Fees |
|
|
|
$3,780.00 |
$18,900.00 |
$37,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.