1100 LAKE SHADOW CIR #2103 (MLS: O6430784) For Sale

1100 LAKE SHADOW CIR #2103, (Orange), Maitland Florida 32751

Currently Rented at $1,650.00 / month

Area: 1048

Property Info

  • MLS O6430784
  • Unit No 2103
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1048
  • Living Area (sqft) 1048
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $509.12

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$219,900.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 4.9%
  • Gross Yield
  • 9%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate4.9 Gross Yield9% Annual Rent$19,800.00 Property Taxes$2,886.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $2,886.00 $14,430.00 $28,860.00
Net Cash Flow $16,914.00 $84,570.00 $169,140.00
HOA Fees $6,109.44 $30,547.20 $61,094.40

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