2550 N ALAFAYA TRL #5103 (MLS: O6429877) For Sale

2550 N ALAFAYA TRL #5103, (Orange), Orlando Florida 32826

Currently Rented at $1,445.00 / month

Area: 650

Property Info

  • MLS O6429877
  • Unit No 5103
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 650
  • Living Area (sqft) 650
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $234.00

Interior Features

  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$163,000.00

Rental Price

$
$1,445.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,445.00

Cash Flow

Cap Rate7.5 Gross Yield10.6% Annual Rent$17,340.00 Property Taxes$2,311.46 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,340.00 $1,445.00 / mo $86,700.00 $1,445.00 / mo $173,400.00 $1,445.00 / mo
Estimated Expenses $2,311.46 $11,557.30 $23,114.60
Net Cash Flow $15,028.54 $75,142.70 $150,285.40
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.