4401 THORNBRIAR LN #R106 (MLS: O6430415) For Sale

4401 THORNBRIAR LN #R106, (Orange), Orlando Florida 32822

Currently Rented at $1,250.00 / month

Area: 660

Property Info

  • MLS O6430415
  • Unit No R106
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 660
  • Living Area (sqft) 660
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $887.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$106,000.00

Rental Price

$
$1,250.00
  • Cap Rate
  • 2.4%
  • Gross Yield
  • 14.2%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,250.00

Cash Flow

Cap Rate2.4 Gross Yield14.2% Annual Rent$15,000.00 Property Taxes$1,853.01 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,000.00 $1,250.00 / mo $75,000.00 $1,250.00 / mo $150,000.00 $1,250.00 / mo
Estimated Expenses $1,853.01 $9,265.05 $18,530.10
Net Cash Flow $13,146.99 $65,734.95 $131,469.90
HOA Fees $10,644.00 $53,220.00 $106,440.00

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