13838 FAIRWAY ISLAND DR #1432 (MLS: S5158906) For Sale

13838 FAIRWAY ISLAND DR #1432, (Orange), Orlando Florida 32837

Currently Rented at $1,700.00 / month

Area: 1020

Property Info

  • MLS S5158906
  • Unit No 1432
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1020
  • Living Area (sqft) 1020
  • Foundation Other
  • Min Lease Other
  • HOA Fees $367.00

Interior Features

  • Ninguno

Buy Price

$
$184,990.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 11%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate7.0 Gross Yield11% Annual Rent$20,400.00 Property Taxes$3,025.34 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $3,025.34 $15,126.70 $30,253.40
Net Cash Flow $17,374.66 $86,873.30 $173,746.60
HOA Fees $4,404.00 $22,020.00 $44,040.00

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