729 SECRET HARBOR LN #105 (MLS: O6440661) For Sale

729 SECRET HARBOR LN #105, (Seminole), Lake Mary Florida 32746

Currently Rented at $1,575.00 / month

Area: 1050

Property Info

  • MLS O6440661
  • Unit No 105
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1050
  • Living Area (sqft) 947
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $535.12

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo

Buy Price

$
$165,000.00

Rental Price

$
$1,575.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 11.5%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,575.00

Cash Flow

Cap Rate6.3 Gross Yield11.5% Annual Rent$18,900.00 Property Taxes$2,114.10 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,900.00 $1,575.00 / mo $94,500.00 $1,575.00 / mo $189,000.00 $1,575.00 / mo
Estimated Expenses $2,114.10 $10,570.50 $21,141.00
Net Cash Flow $16,785.90 $83,929.50 $167,859.00
HOA Fees $6,421.44 $32,107.20 $64,214.40

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