4341 AQUA VISTA DR #A (MLS: S5128385) For Sale
4341 AQUA VISTA DR #A,
(Orange),
Orlando Florida 32839
Currently Rented at $1,800.00 / month
Area: 1198
- MLS S5128385
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1198
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $706.62
Cash Flow
|
Cap Rate7.2
|
Gross Yield13.5%
|
Annual Rent$21,600.00
|
Property Taxes$1,644.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$21,600.00 $1,800.00 / mo
|
$108,000.00 $1,800.00 / mo
|
$216,000.00 $1,800.00 / mo
|
| Estimated Expenses |
|
|
|
$1,644.00 |
$8,220.00 |
$16,440.00 |
| Net Cash Flow |
|
|
|
$19,956.00 |
$99,780.00 |
$199,560.00 |
| HOA Fees |
|
|
|
$8,479.44 |
$42,397.20 |
$84,794.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.