5861 LA COSTA DR #115 (MLS: S5129589) For Sale

5861 LA COSTA DR #115, (Orange), Orlando Florida 32807

Currently Rented at $1,500.00 / month

Area: 1125

Property Info

  • MLS S5129589
  • Unit No 115
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1125
  • Living Area (sqft) 1125
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $245.00

Interior Features

  • Thermostat

Buy Price

$
$169,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate7.4 Gross Yield10.6% Annual Rent$18,000.00 Property Taxes$2,527.00 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 $2,527.00 $12,635.00 $25,270.00
Net Cash Flow $15,473.00 $77,365.00 $154,730.00
HOA Fees $2,940.00 $14,700.00 $29,400.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.