7266 DESERT MANDARIN ST (MLS: O6395920) For Sale
7266 DESERT MANDARIN ST,
(Orange),
Winter Garden Florida 34787
Currently Rented at $3,100.00 / month
Area: 2365
- MLS O6395920
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2365
- Living Area (sqft) 2365
- Foundation Slab
- Min Lease Slab
- HOA Fees $110.00
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate4.5
|
Gross Yield6.3%
|
Annual Rent$37,200.00
|
Property Taxes$9,154.33
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$37,200.00 $3,100.00 / mo
|
$186,000.00 $3,100.00 / mo
|
$372,000.00 $3,100.00 / mo
|
| Estimated Expenses |
|
|
|
$9,154.33 |
$45,771.65 |
$91,543.30 |
| Net Cash Flow |
|
|
|
$28,045.67 |
$140,228.35 |
$280,456.70 |
| HOA Fees |
|
|
|
$1,320.00 |
$6,600.00 |
$13,200.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.