3567 SHALLOT DR #103 (MLS: O6446794) For Sale

3567 SHALLOT DR #103, (Orange), Orlando Florida 32835

Currently Rented at $2,350.00 / month

Area: 1546

Property Info

  • MLS O6446794
  • Unit No 103
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1546
  • Living Area (sqft) 1546
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $465.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$295,000.00

Rental Price

$
$2,350.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $2,350.00

Cash Flow

Cap Rate6.0 Gross Yield9.6% Annual Rent$28,200.00 Property Taxes$4,821.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,200.00 $2,350.00 / mo $141,000.00 $2,350.00 / mo $282,000.00 $2,350.00 / mo
Estimated Expenses $4,821.00 $24,105.00 $48,210.00
Net Cash Flow $23,379.00 $116,895.00 $233,790.00
HOA Fees $5,580.00 $27,900.00 $55,800.00

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