4225 THORNBRIAR LN #201 (MLS: O6399330) For Sale

4225 THORNBRIAR LN #201, (Orange), Orlando Florida 32822

Currently Rented at $1,390.00 / month

Area: 580

Property Info

  • MLS O6399330
  • Unit No 201
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 580
  • Living Area (sqft) 580
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $793.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$118,900.00

Rental Price

$
$1,390.00
  • Cap Rate
  • 4.9%
  • Gross Yield
  • 14%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,390.00

Cash Flow

Cap Rate4.9 Gross Yield14% Annual Rent$16,680.00 Property Taxes$1,314.04 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,680.00 $1,390.00 / mo $83,400.00 $1,390.00 / mo $166,800.00 $1,390.00 / mo
Estimated Expenses $1,314.04 $6,570.20 $13,140.40
Net Cash Flow $15,365.96 $76,829.80 $153,659.60
HOA Fees $9,516.00 $47,580.00 $95,160.00

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