4160 PERSHING POINTE PL #1 (MLS: S5148788) For Sale

4160 PERSHING POINTE PL #1, (Orange), Orlando Florida 32822

Currently Rented at $1,500.00 / month

Area: 1006

Property Info

  • MLS S5148788
  • Unit No 1
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1006
  • Living Area (sqft) 1006
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $380.57

Interior Features

  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$169,999.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • November 01, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.5 Gross Yield10.6% Annual Rent$18,000.00 Property Taxes$2,301.38 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,301.38 $11,506.90 $23,013.80
Net Cash Flow $15,698.62 $78,493.10 $156,986.20
HOA Fees $4,566.84 $22,834.20 $45,668.40

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