13143 LAVER LN (MLS: S5144791) For Sale
13143 LAVER LN,
(Orange),
Orlando Florida 32824
Currently Rented at $1,900.00 / month
Area: 1548
- MLS S5144791
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1548
- Living Area (sqft) 1248
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
- HOA Fees $307.00
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.2
|
Gross Yield7.6%
|
Annual Rent$22,800.00
|
Property Taxes$3,534.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,800.00 $1,900.00 / mo
|
$114,000.00 $1,900.00 / mo
|
$228,000.00 $1,900.00 / mo
|
| Estimated Expenses |
|
|
|
$3,534.00 |
$17,670.00 |
$35,340.00 |
| Net Cash Flow |
|
|
|
$19,266.00 |
$96,330.00 |
$192,660.00 |
| HOA Fees |
|
|
|
$3,684.00 |
$18,420.00 |
$36,840.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.