8439 KELSALL DR (MLS: O6412759) For Sale
8439 KELSALL DR,
(Orange),
Orlando Florida 32832
Currently Rented at $2,550.00 / month
Area: 2024
- MLS O6412759
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2024
- Living Area (sqft) 1376
- Foundation Basement
- Min Lease Basement
- HOA Fees $490.32
- Living Room/Dining Room Combo
Cash Flow
|
Cap Rate5.3
|
Gross Yield8.4%
|
Annual Rent$30,600.00
|
Property Taxes$5,449.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$30,600.00 $2,550.00 / mo
|
$153,000.00 $2,550.00 / mo
|
$306,000.00 $2,550.00 / mo
|
| Estimated Expenses |
|
|
|
$5,449.00 |
$27,245.00 |
$54,490.00 |
| Net Cash Flow |
|
|
|
$25,151.00 |
$125,755.00 |
$251,510.00 |
| HOA Fees |
|
|
|
$5,883.84 |
$29,419.20 |
$58,838.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.