738 CREST PINES DR #728 (MLS: O6406825) For Sale

738 CREST PINES DR #728, (Orange), Orlando Florida 32828

Currently Rented at $2,000.00 / month

Area: 1187

Property Info

  • MLS O6406825
  • Unit No 728
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1187
  • Living Area (sqft) 1187
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $338.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$272,900.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 8.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate6.0 Gross Yield8.8% Annual Rent$24,000.00 Property Taxes$3,512.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $3,512.37 $17,561.85 $35,123.70
Net Cash Flow $20,487.63 $102,438.15 $204,876.30
HOA Fees $4,056.00 $20,280.00 $40,560.00

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