5123 PICADILLY CIRCUS CT #2 (MLS: O6398123) For Sale

5123 PICADILLY CIRCUS CT #2, (Orange), Orlando Florida 32839

Currently Rented at $1,800.00 / month

Area: 1405

Property Info

  • MLS O6398123
  • Unit No 2
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1405
  • Living Area (sqft) 1405
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $413.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • PrimaryBedroom Upstairs

Buy Price

$
$169,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 8.3%
  • Gross Yield
  • 12.7%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate8.3 Gross Yield12.7% Annual Rent$21,600.00 Property Taxes$2,480.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,480.00 $12,400.00 $24,800.00
Net Cash Flow $19,120.00 $95,600.00 $191,200.00
HOA Fees $4,956.00 $24,780.00 $49,560.00

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