11933 WATER RUN ALY (MLS: O6418423) For Sale

11933 WATER RUN ALY, (Orange), Windermere Florida 34786

Currently Rented at $2,800.00 / month

Area: 2116

Property Info

  • MLS O6418423
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2116
  • Living Area (sqft) 1569
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $331.67

Interior Features

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

Buy Price

$
$414,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate5.7 Gross Yield8.1% Annual Rent$33,600.00 Property Taxes$5,982.84 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $5,982.84 $29,914.20 $59,828.40
Net Cash Flow $27,617.16 $138,085.80 $276,171.60
HOA Fees $3,980.04 $19,900.20 $39,800.40

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