10733 SAVANNAH LANDING CIR (MLS: S5127235) For Sale

10733 SAVANNAH LANDING CIR, (Orange), Orlando Florida 32832

Currently Rented at $2,400.00 / month

Area: 1879

Property Info

  • MLS S5127235
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1879
  • Living Area (sqft) 1573
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $305.00

Interior Features

  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$360,000.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate5.7 Gross Yield8% Annual Rent$28,800.00 Property Taxes$4,579.53 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $4,579.53 $22,897.65 $45,795.30
Net Cash Flow $24,220.47 $121,102.35 $242,204.70
HOA Fees $3,660.00 $18,300.00 $36,600.00