996 DOLPHIN DR (MLS: S5121323) For Sale

996 DOLPHIN DR, (Orange), Winter Garden Florida 34787

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS S5121323
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 984
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $56.00

Interior Features

  • Ninguno

Buy Price

$
$224,990.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 8%
  • Lease End Date
  • -

  • Rent Amount
  • $1,500.00

Cash Flow

Cap Rate6.7 Gross Yield8% Annual Rent$18,000.00 Property Taxes$2,248.90 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 $2,248.90 $11,244.50 $22,489.00
Net Cash Flow $15,751.10 $78,755.50 $157,511.00
HOA Fees $672.00 $3,360.00 $6,720.00