3922 CRAYRICH CIR #C-4 (MLS: O6402775) For Sale

3922 CRAYRICH CIR #C-4, (Orange), Orlando Florida 32839

Currently Rented at $1,500.00 / month

Area: 1211

Property Info

  • MLS O6402775
  • Unit No C-4
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1211
  • Living Area (sqft) 1211
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $654.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$96,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 18.6%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate9.0 Gross Yield18.6% Annual Rent$18,000.00 Property Taxes$1,445.83 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,445.83 $7,229.15 $14,458.30
Net Cash Flow $16,554.17 $82,770.85 $165,541.70
HOA Fees $7,848.00 $39,240.00 $78,480.00

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