5084 DOWNING ST #2 (MLS: O6418502) For Sale

5084 DOWNING ST #2, (Orange), Orlando Florida 32839

Currently Rented at $1,500.00 / month

Area: 996

Property Info

  • MLS O6418502
  • Unit No 2
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 996
  • Living Area (sqft) 996
  • Foundation Other
  • Min Lease Other
  • HOA Fees $290.00

Interior Features

  • Other

Buy Price

$
$189,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.7 Gross Yield9.5% Annual Rent$18,000.00 Property Taxes$1,857.62 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,857.62 $9,288.10 $18,576.20
Net Cash Flow $16,142.38 $80,711.90 $161,423.80
HOA Fees $3,480.00 $17,400.00 $34,800.00

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