10235 CALA LILY TRL #35A (MLS: O6384670) For Sale

10235 CALA LILY TRL #35A, (Orange), Orlando Florida 32832

Currently Rented at $1,950.00 / month

Area: 1305

Property Info

  • MLS O6384670
  • Unit No 35A
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1305
  • Living Area (sqft) 1305
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $440.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Stone Counters
  • Thermostat
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$249,900.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 9.4%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate5.1 Gross Yield9.4% Annual Rent$23,400.00 Property Taxes$5,468.14 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $5,468.14 $27,340.70 $54,681.40
Net Cash Flow $17,931.86 $89,659.30 $179,318.60
HOA Fees $5,280.00 $26,400.00 $52,800.00

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