3615 CONROY RD #627 (MLS: O6436545) For Sale
3615 CONROY RD #627,
(Orange),
Orlando Florida 32839
Currently Rented at $1,595.00 / month
Area: 1174
- MLS O6436545
- Unit No 627
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1174
- Living Area (sqft) 1174
- Foundation Slab
- Min Lease Slab
- HOA Fees $532.01
Cash Flow
|
Cap Rate3.6
|
Gross Yield7.7%
|
Annual Rent$19,140.00
|
Property Taxes$3,705.77
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$19,140.00 $1,595.00 / mo
|
$95,700.00 $1,595.00 / mo
|
$191,400.00 $1,595.00 / mo
|
| Estimated Expenses |
|
|
|
$3,705.77 |
$18,528.85 |
$37,057.70 |
| Net Cash Flow |
|
|
|
$15,434.23 |
$77,171.15 |
$154,342.30 |
| HOA Fees |
|
|
|
$6,384.12 |
$31,920.60 |
$63,841.20 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.