5431 BROOKSWOOD WAY #805 (MLS: O6438575) For Sale

5431 BROOKSWOOD WAY #805, (Orange), Orlando Florida 32808

Currently Rented at $1,800.00 / month

Area: 1490

Property Info

  • MLS O6438575
  • Unit No 805
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1490
  • Living Area (sqft) 1490
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $579.00

Interior Features

  • Ceiling Fans(s)
  • PrimaryBedroom Upstairs

Buy Price

$
$120,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 10.5%
  • Gross Yield
  • 18%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate10.5 Gross Yield18% Annual Rent$21,600.00 Property Taxes$2,061.25 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,061.25 $10,306.25 $20,612.50
Net Cash Flow $19,538.75 $97,693.75 $195,387.50
HOA Fees $6,948.00 $34,740.00 $69,480.00

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