6530 SWISSCO DR #1123 (MLS: S5150330) For Sale

6530 SWISSCO DR #1123, (Orange), Orlando Florida 32822

Currently Rented at $1,700.00 / month

Area: 1120

Property Info

  • MLS S5150330
  • Unit No 1123
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1120
  • Living Area (sqft) 1120
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $503.38

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Vaulted Ceiling(s)

Buy Price

$
$187,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate5.7 Gross Yield10.9% Annual Rent$20,400.00 Property Taxes$3,676.00 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 $3,676.00 $18,380.00 $36,760.00
Net Cash Flow $16,724.00 $83,620.00 $167,240.00
HOA Fees $6,040.56 $30,202.80 $60,405.60

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