17538 BLACK RAIL ST (MLS: O6449981) For Sale

17538 BLACK RAIL ST, (Orange), Windermere Florida 34786

Currently Rented at $5,500.00 / month

Area: 6553

Property Info

  • MLS O6449981
  • Unit No -
  • Bedrooms 5
  • Bathrooms 5
  • Area (sqft) 6553
  • Living Area (sqft) 4999
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $167.66

Interior Features

  • Built-in Features
  • Central Vaccum
  • High Ceilings
  • In Wall Pest System
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Smart Home
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$1,189,000.00

Rental Price

$
$5,500.00
  • Cap Rate
  • 3.9%
  • Gross Yield
  • 5.6%
  • Lease End Date
  • August 31, 2027
  • Rent Amount

  • $5,500.00

Cash Flow

Cap Rate3.9 Gross Yield5.6% Annual Rent$66,000.00 Property Taxes$17,730.30 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $66,000.00 $5,500.00 / mo $330,000.00 $5,500.00 / mo $660,000.00 $5,500.00 / mo
Estimated Expenses $17,730.30 $88,651.50 $177,303.00
Net Cash Flow $48,269.70 $241,348.50 $482,697.00
HOA Fees $2,011.92 $10,059.60 $20,119.20

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