8358 KELSALL DR (MLS: R4911735) For Sale

8358 KELSALL DR, (Orange), Orlando Florida 32832

Currently Rented at $1,650.00 / month

Area: 2114

Property Info

  • MLS R4911735
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2114
  • Living Area (sqft) 1676
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $556.67

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$355,990.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 2%
  • Gross Yield
  • 5.6%
  • Lease End Date
  • January 31, 2019
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate2.0 Gross Yield5.6% Annual Rent$19,800.00 Property Taxes$6,032.16 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $6,032.16 $30,160.80 $60,321.60
Net Cash Flow $13,767.84 $68,839.20 $137,678.40
HOA Fees $6,680.04 $33,400.20 $66,800.40

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