4789 S TEXAS AVE #4789D (MLS: S5153043) For Sale

4789 S TEXAS AVE #4789D, (Orange), Orlando Florida 32839

Currently Rented at $1,000.00 / month

Area: 976

Property Info

  • MLS S5153043
  • Unit No 4789D
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 976
  • Living Area (sqft) 976
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $409.00

Interior Features

  • Other

Buy Price

$
$128,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 3.9%
  • Gross Yield
  • 9.4%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate3.9 Gross Yield9.4% Annual Rent$12,000.00 Property Taxes$2,038.03 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $2,038.03 $10,190.15 $20,380.30
Net Cash Flow $9,961.97 $49,809.85 $99,619.70
HOA Fees $4,908.00 $24,540.00 $49,080.00

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