1948 LAKE ATRIUMS CIR #115 (MLS: S5125998) For Sale

1948 LAKE ATRIUMS CIR #115, (Orange), Orlando Florida 32839

Currently Rented at $1,600.00 / month

Area: -

Property Info

  • MLS S5125998
  • Unit No 115
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 864
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $323.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo

Buy Price

$
$129,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 10.5%
  • Gross Yield
  • 14.9%
  • Lease End Date
  • September 30, 2025

  • Rent Amount
  • $1,600.00

Cash Flow

Cap Rate10.5 Gross Yield14.9% Annual Rent$19,200.00 Property Taxes$1,795.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $1,795.00 $8,975.00 $17,950.00
Net Cash Flow $17,405.00 $87,025.00 $174,050.00
HOA Fees $3,876.00 $19,380.00 $38,760.00