(MLS: S5157479) For Sale

, (Orange), Orlando Florida 32822

Currently Rented at $1,325.00 / month

Area: 735

Property Info

  • MLS S5157479
  • Unit No -
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 735
  • Living Area (sqft) 735
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $282.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$119,000.00

Rental Price

$
$1,325.00
  • Cap Rate
  • 8.9%
  • Gross Yield
  • 13.4%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,325.00

Cash Flow

Cap Rate8.9 Gross Yield13.4% Annual Rent$15,900.00 Property Taxes$1,935.49 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,900.00 $1,325.00 / mo $79,500.00 $1,325.00 / mo $159,000.00 $1,325.00 / mo
Estimated Expenses $1,935.49 $9,677.45 $19,354.90
Net Cash Flow $13,964.51 $69,822.55 $139,645.10
HOA Fees $3,384.00 $16,920.00 $33,840.00

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