5137 PICADILLY CIRCUS CT #3 (MLS: O6426812) For Sale

5137 PICADILLY CIRCUS CT #3, (Orange), Orlando Florida 32839

Currently Rented at $1,800.00 / month

Area: 1405

Property Info

  • MLS O6426812
  • Unit No 3
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1405
  • Living Area (sqft) 1405
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $357.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$154,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 9.6%
  • Gross Yield
  • 13.9%
  • Lease End Date
  • December 24, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate9.6 Gross Yield13.9% Annual Rent$21,600.00 Property Taxes$2,481.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,481.00 $12,405.00 $24,810.00
Net Cash Flow $19,119.00 $95,595.00 $191,190.00
HOA Fees $4,284.00 $21,420.00 $42,840.00

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