1027 S HIAWASSEE RD #2311 (MLS: O6408916) For Sale

1027 S HIAWASSEE RD #2311, (Orange), Orlando Florida 32835

Currently Rented at $17,000.00 / month

Area: 829

Property Info

  • MLS O6408916
  • Unit No 2311
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 829
  • Living Area (sqft) 829
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $544.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$160,000.00

Rental Price

$
$17,000.00
  • Cap Rate
  • 121.8%
  • Gross Yield
  • 127.5%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $17,000.00

Cash Flow

Cap Rate121.8 Gross Yield127.5% Annual Rent$204,000.00 Property Taxes$2,634.09 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $204,000.00 $17,000.00 / mo $1,020,000.00 $17,000.00 / mo $2,040,000.00 $17,000.00 / mo
Estimated Expenses $2,634.09 $13,170.45 $26,340.90
Net Cash Flow $201,365.91 $1,006,829.55 $2,013,659.10
HOA Fees $6,528.00 $32,640.00 $65,280.00

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