11364 LEMON LAKE BLVD (MLS: O6398787) For Sale
11364 LEMON LAKE BLVD,
(Orange),
Orlando Florida 32836
Currently Rented at $4,500.00 / month
Area: 3630
- MLS O6398787
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 3630
- Living Area (sqft) 2802
- Foundation Slab
- Min Lease Slab
- HOA Fees $391.59
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate3.6
|
Gross Yield5.5%
|
Annual Rent$54,000.00
|
Property Taxes$13,622.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$54,000.00 $4,500.00 / mo
|
$270,000.00 $4,500.00 / mo
|
$540,000.00 $4,500.00 / mo
|
| Estimated Expenses |
|
|
|
$13,622.00 |
$68,110.00 |
$136,220.00 |
| Net Cash Flow |
|
|
|
$40,378.00 |
$201,890.00 |
$403,780.00 |
| HOA Fees |
|
|
|
$4,699.08 |
$23,495.40 |
$46,990.80 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.