2007 DIXIE BELLE DR #2007 I (MLS: S5119785) For Sale

2007 DIXIE BELLE DR #2007 I, (Orange), Orlando Florida 32812

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS S5119785
  • Unit No 2007 I
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 830
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Ninguno
  • Thermostat

Buy Price

$
$173,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 10.4%
  • Lease End Date
  • October 31, 2025
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate9.0 Gross Yield10.4% Annual Rent$18,000.00 Property Taxes$2,373.93 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 $2,373.93 $11,869.65 $23,739.30
Net Cash Flow $15,626.07 $78,130.35 $156,260.70