8112 CLAIRE ANN DR #302 (MLS: O6416168) For Sale
8112 CLAIRE ANN DR #302,
(Orange),
Orlando Florida 32825
Currently Rented at $1,475.00 / month
Area: 716
- MLS O6416168
- Unit No 302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 716
- Living Area (sqft) 716
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.63
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate8.5
|
Gross Yield11.5%
|
Annual Rent$17,700.00
|
Property Taxes$1,932.46
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$17,700.00 $1,475.00 / mo
|
$88,500.00 $1,475.00 / mo
|
$177,000.00 $1,475.00 / mo
|
| Estimated Expenses |
|
|
|
$1,932.46 |
$9,662.30 |
$19,324.60 |
| Net Cash Flow |
|
|
|
$15,767.54 |
$78,837.70 |
$157,675.40 |
| HOA Fees |
|
|
|
$2,683.56 |
$13,417.80 |
$26,835.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.