10873 WINDSOR WALK DR #4306 (MLS: S5157899) For Sale

10873 WINDSOR WALK DR #4306, (Orange), Orlando Florida 32837

Currently Rented at $1,980.00 / month

Area: 999

Property Info

  • MLS S5157899
  • Unit No 4306
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 999
  • Living Area (sqft) 999
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $413.00

Interior Features

  • Eat-in Kitchen
  • Walk-In Closet(s)

Buy Price

$
$237,000.00

Rental Price

$
$1,980.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 10%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $1,980.00

Cash Flow

Cap Rate6.6 Gross Yield10% Annual Rent$23,760.00 Property Taxes$3,045.19 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,760.00 $1,980.00 / mo $118,800.00 $1,980.00 / mo $237,600.00 $1,980.00 / mo
Estimated Expenses $3,045.19 $15,225.95 $30,451.90
Net Cash Flow $20,714.81 $103,574.05 $207,148.10
HOA Fees $4,956.00 $24,780.00 $49,560.00

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