1631 LITTLE FALLS CIR #92 (MLS: S5142171) For Sale

1631 LITTLE FALLS CIR #92, (Orange), Orlando Florida 32807

Currently Rented at $2,050.00 / month

Area: 1307

Property Info

  • MLS S5142171
  • Unit No 92
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1307
  • Living Area (sqft) 1307
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $315.00

Interior Features

  • Other

Buy Price

$
$209,900.00

Rental Price

$
$2,050.00
  • Cap Rate
  • 8.4%
  • Gross Yield
  • 11.7%
  • Lease End Date
  • -
  • Rent Amount

  • $2,050.00

Cash Flow

Cap Rate8.4 Gross Yield11.7% Annual Rent$24,600.00 Property Taxes$3,207.63 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,600.00 $2,050.00 / mo $123,000.00 $2,050.00 / mo $246,000.00 $2,050.00 / mo
Estimated Expenses $3,207.63 $16,038.15 $32,076.30
Net Cash Flow $21,392.37 $106,961.85 $213,923.70
HOA Fees $3,780.00 $18,900.00 $37,800.00

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