8860 HERENCIA ALY (MLS: O6433569) For Sale
8860 HERENCIA ALY,
(Orange),
Windermere Florida 34786
Currently Rented at $2,600.00 / month
Area: 2291
- MLS O6433569
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2291
- Living Area (sqft) 1547
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Other
- Stone Counters
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.5
|
Gross Yield7.6%
|
Annual Rent$31,200.00
|
Property Taxes$5,783.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$31,200.00 $2,600.00 / mo
|
$156,000.00 $2,600.00 / mo
|
$312,000.00 $2,600.00 / mo
|
| Estimated Expenses |
|
|
|
$5,783.00 |
$28,915.00 |
$57,830.00 |
| Net Cash Flow |
|
|
|
$25,417.00 |
$127,085.00 |
$254,170.00 |
| HOA Fees |
|
|
|
$2,880.00 |
$14,400.00 |
$28,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.