2675 DOVER GLEN CIR (MLS: S5156980) For Sale

2675 DOVER GLEN CIR, (Orange), Orlando Florida 32828

Currently Rented at $3,000.00 / month

Area: 3306

Property Info

  • MLS S5156980
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3306
  • Living Area (sqft) 2519
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $250.67

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Other
  • PrimaryBedroom Upstairs
  • Thermostat
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$524,990.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • July 14, 2027
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate5.3 Gross Yield6.9% Annual Rent$36,000.00 Property Taxes$5,244.70 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $5,244.70 $26,223.50 $52,447.00
Net Cash Flow $30,755.30 $153,776.50 $307,553.00
HOA Fees $3,008.04 $15,040.20 $30,080.40

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