12378 KOSHIBA ALY (MLS: S5152038) For Sale

12378 KOSHIBA ALY, (Orange), Orlando Florida 32827

Currently Rented at $3,500.00 / month

Area: 2580

Property Info

  • MLS S5152038
  • Unit No -
  • Bedrooms 3
  • Bathrooms 4
  • Area (sqft) 2580
  • Living Area (sqft) 1998
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $379.29

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs

Buy Price

$
$598,000.00

Rental Price

$
$3,500.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 7%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $3,500.00

Cash Flow

Cap Rate4.7 Gross Yield7% Annual Rent$42,000.00 Property Taxes$9,452.56 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $42,000.00 $3,500.00 / mo $210,000.00 $3,500.00 / mo $420,000.00 $3,500.00 / mo
Estimated Expenses $9,452.56 $47,262.80 $94,525.60
Net Cash Flow $32,547.44 $162,737.20 $325,474.40
HOA Fees $4,551.48 $22,757.40 $45,514.80

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