4684 PHEASANT RUN DR #3B (MLS: R4910930) For Sale

4684 PHEASANT RUN DR #3B, (Orange), Orlando Florida 32808

Currently Rented at $1,475.00 / month

Area: 1061

Property Info

  • MLS R4910930
  • Unit No 3B
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1061
  • Living Area (sqft) 1061
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $285.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Window Treatments

Buy Price

$
$180,000.00

Rental Price

$
$1,475.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $1,475.00

Cash Flow

Cap Rate6.8 Gross Yield9.8% Annual Rent$17,700.00 Property Taxes$2,114.66 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,700.00 $1,475.00 / mo $88,500.00 $1,475.00 / mo $177,000.00 $1,475.00 / mo
Estimated Expenses $2,114.66 $10,573.30 $21,146.60
Net Cash Flow $15,585.34 $77,926.70 $155,853.40
HOA Fees $3,420.00 $17,100.00 $34,200.00

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