13803 FAIRWAY ISLAND DR #1626 (MLS: O6398130) For Sale

13803 FAIRWAY ISLAND DR #1626, (Orange), Orlando Florida 32837

Currently Rented at $1,760.00 / month

Area: 1020

Property Info

  • MLS O6398130
  • Unit No 1626
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1020
  • Living Area (sqft) 1020
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $367.29

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$186,000.00

Rental Price

$
$1,760.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 11.4%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,760.00

Cash Flow

Cap Rate7.4 Gross Yield11.4% Annual Rent$21,120.00 Property Taxes$3,025.34 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,120.00 $1,760.00 / mo $105,600.00 $1,760.00 / mo $211,200.00 $1,760.00 / mo
Estimated Expenses $3,025.34 $15,126.70 $30,253.40
Net Cash Flow $18,094.66 $90,473.30 $180,946.60
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.