1089 S HIAWASSEE RD #313 (MLS: S5093160) For Sale

1089 S HIAWASSEE RD #313, (Orange), Orlando Florida 32835

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS S5093160
  • Unit No 313
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 934
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $498.35

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan

Buy Price

$
$185,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate5.3 Gross Yield9.7% Annual Rent$18,000.00 Property Taxes$2,225.86 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,225.86 $11,129.30 $22,258.60
Net Cash Flow $15,774.14 $78,870.70 $157,741.40
HOA Fees $5,980.20 $29,901.00 $59,802.00