Orlando Condo at Millenia | EquityPro
89
9.22% Estimated APY
$55,900 Investor Price
Ask about this property

Ask about this property form

Ask about this property

91 Ben Yonge
104 Bob Tosi
230 Brandon Jenkins
198 Cesar Sagastume
228 Chris Chuck
272 Daniel Gonzalez
199 David Sheehan
105 Jason Bobbitt
211 Jeremy Howells
107 John Barber
203 Jonathan Rokh
196 Josh Black
208 Mike McKernan
218 Rene Droz
179 Rusty Longaberger
223 Ryan Akers
210 Shakira Thompson
227 Shaun Rourke
260 Zachary Faulk

Orlando Condo at Millenia

2 bed / 2 bath956 sq ft Built in 1988Condominium
View Map WALDEN PALMS
4712 Walden Cir Unit 28 Orlando, Fl 32811
89
Occupancy Status
Low High
18/20
Level of Rehab
Heavy Light
18/20
Location of Neighborhood
Far Close
18/20
Quality of Floor Plan
Choppy Flowing
19/20
School Rating
F A
8/10
Placement in Neighborhood
Busy Calm
8/10
Property Details

Nice investment property with a tenant in place until August 31, 2017. This 956 square foot, 2 bedroom 2 bath features, appliances, walk-in closets, and patio. This unit is ideally situated near the Mall at Millenia, I-4, and a quick 5 minutes from Universal Studios. Top floor units are harder to find due to their views and sense of security. This unit is currently occupied at $825.00 per month. Market rent for these Condos is $1,000 to $1,100 per month.

We recommend rent
Rental Income
$1,050 mo. / $12,600 yr.
Investor Price
$55,900
Closing Costs to Buy
$2,100
Rehab Projection
$1,000
Utilities
$300
Property Insurance
$500 / yr.
Estimated Taxes
$922 / yr.
Property Management
$990 / yr.
Maintenance
$300 / yr.
HOA Dues
$4,422 / yr.
$5,466
Projected Income
9.22%
Estimated APY
After Repair Value
$67,000
Investor Price
$55,900
Closing Costs to Buy
$2,100
Rehab Projection
$1,000
Utilities
$300
Closing Costs to Sell
$2,100
Listing Agent Commission
$2,675
$2,925
Total Projected Profit
4.56%
Estimated ROI

Comps

Listed
Pending
Sold
4748 WALDEN CIR Unit#818 (LEASED) $1,100
2 bed / 2 bath 956 sq ft Sold 03/12/17
4768 WALDEN CIR Unit#311 (LEASED) $1,050
2 bed / 2 bath 956 sq ft Sold 04/01/17
4728 WALDEN CIR Unit#1313 $67,000
2 bed / 2 bath 956 sq ft Sold 05/01/17
4704 WALDEN CIR Unit#11 $75,000
2 bed / 2 bath 1,020 sq ft
4752 WALDEN CIR Unit#38 $83,000
2 bed / 2 bath 956 sq ft
Flip Rehab Details
Interior
Interior paint
$500.00
Miscellaneous hardware
$500.00
Rent Rehab Details
Interior
Interior paint
$500.00
Miscellaneous hardware
$500.00