14049 FAIRWAY ISLAND DR #127 (MLS: S5141988) For Sale

14049 FAIRWAY ISLAND DR #127, (Orange), Orlando Florida 32837

Currently Rented at $1,700.00 / month

Area: 861

Property Info

  • MLS S5141988
  • Unit No 127
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 861
  • Living Area (sqft) 861
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $351.45

Interior Features

  • Split Bedroom

Buy Price

$
$180,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 7.6%
  • Gross Yield
  • 11.3%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate7.6 Gross Yield11.3% Annual Rent$20,400.00 Property Taxes$2,442.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $2,442.00 $12,210.00 $24,420.00
Net Cash Flow $17,958.00 $89,790.00 $179,580.00
HOA Fees $4,217.40 $21,087.00 $42,174.00

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