5518 METROWEST BLVD #11-104 (MLS: O6390838) For Sale
5518 METROWEST BLVD #11-104,
(Orange),
Orlando Florida 32811
Currently Rented at $1,350.00 / month
Area: 786
- MLS O6390838
- Unit No 11-104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 786
- Living Area (sqft) 786
- Foundation Slab
- Min Lease Slab
- HOA Fees $478.84
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
|
Cap Rate6.3
|
Gross Yield12.6%
|
Annual Rent$16,200.00
|
Property Taxes$2,311.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$16,200.00 $1,350.00 / mo
|
$81,000.00 $1,350.00 / mo
|
$162,000.00 $1,350.00 / mo
|
| Estimated Expenses |
|
|
|
$2,311.00 |
$11,555.00 |
$23,110.00 |
| Net Cash Flow |
|
|
|
$13,889.00 |
$69,445.00 |
$138,890.00 |
| HOA Fees |
|
|
|
$5,746.08 |
$28,730.40 |
$57,460.80 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.