4532 COMMANDER DR #2122 (MLS: S5098879) For Sale

4532 COMMANDER DR #2122, (Orange), Orlando Florida 32822

Currently Rented at $1,700.00 / month

Area: 1054

Property Info

  • MLS S5098879
  • Unit No 2122
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1054
  • Living Area (sqft) 1054
  • Foundation Block
  • Min Lease Block
  • HOA Fees $424.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$180,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 11.3%
  • Lease End Date
  • February 01, 2025
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate7.4 Gross Yield11.3% Annual Rent$20,400.00 Property Taxes$1,946.09 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $1,946.09 $9,730.45 $19,460.90
Net Cash Flow $18,453.91 $92,269.55 $184,539.10
HOA Fees $5,088.00 $25,440.00 $50,880.00