6820 THORNHILL CIR (MLS: V4948591) For Sale

6820 THORNHILL CIR, (Orange), Windermere Florida 34786

Currently Rented at $3,200.00 / month

Area: 1905

Property Info

  • MLS V4948591
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1905
  • Living Area (sqft) 1725
  • Foundation Block
  • Min Lease Block
  • HOA Fees $81.67

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Crown Molding
  • Eat-in Kitchen
  • High Ceilings
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Stone Counters
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$535,000.00

Rental Price

$
$3,200.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • -
  • Rent Amount

  • $3,200.00

Cash Flow

Cap Rate5.6 Gross Yield7.2% Annual Rent$38,400.00 Property Taxes$7,228.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,400.00 $3,200.00 / mo $192,000.00 $3,200.00 / mo $384,000.00 $3,200.00 / mo
Estimated Expenses $7,228.00 $36,140.00 $72,280.00
Net Cash Flow $31,172.00 $155,860.00 $311,720.00
HOA Fees $980.04 $4,900.20 $9,800.40

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