13953 FAIRWAY ISLAND DR #621 (MLS: O6385852) For Sale

13953 FAIRWAY ISLAND DR #621, (Orange), Orlando Florida 32837

Currently Rented at $1,700.00 / month

Area: 1288

Property Info

  • MLS O6385852
  • Unit No 621
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1288
  • Living Area (sqft) 1288
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $367.29

Interior Features

  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$193,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate6.7 Gross Yield10.6% Annual Rent$20,400.00 Property Taxes$3,144.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $3,144.44 $15,722.20 $31,444.40
Net Cash Flow $17,255.56 $86,277.80 $172,555.60
HOA Fees $4,407.48 $22,037.40 $44,074.80

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