5231 VIA HACIENDA CIR #117 (MLS: S5131364) For Sale

5231 VIA HACIENDA CIR #117, (Orange), Orlando Florida 32839

Currently Rented at $1,300.00 / month

Area: 934

Property Info

  • MLS S5131364
  • Unit No 117
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 934
  • Living Area (sqft) 934
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $556.00

Interior Features

  • Walk-In Closet(s)

Buy Price

$
$119,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 13.1%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate6.4 Gross Yield13.1% Annual Rent$15,600.00 Property Taxes$1,264.93 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $1,264.93 $6,324.65 $12,649.30
Net Cash Flow $14,335.07 $71,675.35 $143,350.70
HOA Fees $6,672.00 $33,360.00 $66,720.00

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