14123 FRASIER ST (MLS: S5151909) For Sale
14123 FRASIER ST,
(Orange),
Winter Garden Florida 34787
Currently Rented at $2,950.00 / month
Area: 2696
- MLS S5151909
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2696
- Living Area (sqft) 2082
- Foundation Block
- Min Lease Block
- HOA Fees $108.00
- High Ceilings
- Open Floorplan
Cash Flow
|
Cap Rate4.7
|
Gross Yield6.4%
|
Annual Rent$35,400.00
|
Property Taxes$8,152.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$35,400.00 $2,950.00 / mo
|
$177,000.00 $2,950.00 / mo
|
$354,000.00 $2,950.00 / mo
|
| Estimated Expenses |
|
|
|
$8,152.00 |
$40,760.00 |
$81,520.00 |
| Net Cash Flow |
|
|
|
$27,248.00 |
$136,240.00 |
$272,480.00 |
| HOA Fees |
|
|
|
$1,296.00 |
$6,480.00 |
$12,960.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.