5618 WATER ROSE RD (MLS: O6400788) For Sale

5618 WATER ROSE RD, (Orange), Winter Garden Florida 34787

Currently Rented at $2,600.00 / month

Area: 1755

Property Info

  • MLS O6400788
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1755
  • Living Area (sqft) 1755
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $401.64

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$375,000.00

Rental Price

$
$2,600.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • March 06, 2027
  • Rent Amount

  • $2,600.00

Cash Flow

Cap Rate5.3 Gross Yield8.3% Annual Rent$31,200.00 Property Taxes$6,527.28 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,200.00 $2,600.00 / mo $156,000.00 $2,600.00 / mo $312,000.00 $2,600.00 / mo
Estimated Expenses $6,527.28 $32,636.40 $65,272.80
Net Cash Flow $24,672.72 $123,363.60 $246,727.20
HOA Fees $4,819.68 $24,098.40 $48,196.80

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