2550 N ALAFAYA TRL #2209 (MLS: O6429543) For Sale
2550 N ALAFAYA TRL #2209,
(Orange),
Orlando Florida 32826
Currently Rented at $1,345.00 / month
Area: 650
- MLS O6429543
- Unit No 2209
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 650
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $234.00
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate6.8
|
Gross Yield9.9%
|
Annual Rent$16,140.00
|
Property Taxes$2,311.46
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$16,140.00 $1,345.00 / mo
|
$80,700.00 $1,345.00 / mo
|
$161,400.00 $1,345.00 / mo
|
| Estimated Expenses |
|
|
|
$2,311.46 |
$11,557.30 |
$23,114.60 |
| Net Cash Flow |
|
|
|
$13,828.54 |
$69,142.70 |
$138,285.40 |
| HOA Fees |
|
|
|
$2,808.00 |
$14,040.00 |
$28,080.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.