11543 CHARNOCK DR (MLS: S5158277) For Sale
11543 CHARNOCK DR,
(Orange),
Windermere Florida 34786
Currently Rented at $3,400.00 / month
Area: 2204
- MLS S5158277
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2204
- Living Area (sqft) 2214
- Foundation Slab
- Min Lease Slab
- HOA Fees $155.33
Cash Flow
|
Cap Rate5.4
|
Gross Yield7.3%
|
Annual Rent$40,800.00
|
Property Taxes$8,607.81
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$40,800.00 $3,400.00 / mo
|
$204,000.00 $3,400.00 / mo
|
$408,000.00 $3,400.00 / mo
|
| Estimated Expenses |
|
|
|
$8,607.81 |
$43,039.05 |
$86,078.10 |
| Net Cash Flow |
|
|
|
$32,192.19 |
$160,960.95 |
$321,921.90 |
| HOA Fees |
|
|
|
$1,863.96 |
$9,319.80 |
$18,639.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.