2504 GRASSY POINT DR #202 (MLS: O6431341) For Sale

2504 GRASSY POINT DR #202, (Seminole), Lake Mary Florida 32746

Currently Rented at $1,299.00 / month

Area: 797

Property Info

  • MLS O6431341
  • Unit No 202
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 797
  • Living Area (sqft) 701
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $335.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Stone Counters

Buy Price

$
$134,900.00

Rental Price

$
$1,299.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 11.6%
  • Lease End Date
  • May 01, 2027
  • Rent Amount

  • $1,299.00

Cash Flow

Cap Rate7.2 Gross Yield11.6% Annual Rent$15,588.00 Property Taxes$1,871.28 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,588.00 $1,299.00 / mo $77,940.00 $1,299.00 / mo $155,880.00 $1,299.00 / mo
Estimated Expenses $1,871.28 $9,356.40 $18,712.80
Net Cash Flow $13,716.72 $68,583.60 $137,167.20
HOA Fees $4,020.00 $20,100.00 $40,200.00

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