3307 S KIRKMAN RD #126 (MLS: S5148697) For Sale
3307 S KIRKMAN RD #126,
(Orange),
Orlando Florida 32811
Currently Rented at $1,650.00 / month
Area: 1077
- MLS S5148697
- Unit No 126
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1077
- Living Area (sqft) 1077
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $550.00
Cash Flow
|
Cap Rate7.5
|
Gross Yield14.2%
|
Annual Rent$19,800.00
|
Property Taxes$2,678.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$19,800.00 $1,650.00 / mo
|
$99,000.00 $1,650.00 / mo
|
$198,000.00 $1,650.00 / mo
|
| Estimated Expenses |
|
|
|
$2,678.00 |
$13,390.00 |
$26,780.00 |
| Net Cash Flow |
|
|
|
$17,122.00 |
$85,610.00 |
$171,220.00 |
| HOA Fees |
|
|
|
$6,600.00 |
$33,000.00 |
$66,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.