Log In/Sign Up
Your email has been sent.
Orange Grove Villas 518 N Orange Blossom Trl 25 Unit Apartment Building $5,801,040 CAD ($232,042 CAD/Unit) 7.33% Cap Rate Orlando, FL 32805
Investment Highlights
- Strong Quality Asset in Incredible Growth Location
- Significant Development in Surrounding Area
- Benefit of Instant Rental Income w/ Value Add Play
- Walk to Citrus Bowl Stadium
Executive Summary
Orange Grove Villas | Incredible Orlando, FL apartment complex in rare zip code. Modern updates for urban apartment living. 25-Unit Value Opportunity in Nation's #1 Growing Market. Features (25) one-bedroom apartments. New ownership will acquire a perfect value-add opportunity to renovate and lease-up the detached 25th unit. Additional benefits include proximity to population growth (+62% population growth since 2000), strong demand (95% average submarket occupancy), positive rent growth projections, and proximity to major employers including Disney World, Universal Studios + Universal Epic Universe, and AdventHealth Orlando Hospital.
Cost Analysis Performed as Rental Property
In:
Rent - $429,564.00
Out:
(Annual) Property Taxes - $21,461.00
(Annual) Estimated Insurance - $18,446.00
(Annual) Property Management (Optional) - $34,365.12
(Annual) Estimated Utilities/Lawn/Repair/Misc. - $47,328.00
Total Costs - $121,600.12
Net: $307,963.88
Earn:
Total yearly net equates to - $307,963.88
Total monthly gross equates to - $35,797.00
Cost Analysis Performed as Rental Property
In:
Rent - $429,564.00
Out:
(Annual) Property Taxes - $21,461.00
(Annual) Estimated Insurance - $18,446.00
(Annual) Property Management (Optional) - $34,365.12
(Annual) Estimated Utilities/Lawn/Repair/Misc. - $47,328.00
Total Costs - $121,600.12
Net: $307,963.88
Earn:
Total yearly net equates to - $307,963.88
Total monthly gross equates to - $35,797.00
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$425,358
|
$35.23
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $425,358 |
| Annual Per SF | $35.23 |
Property Facts
| Price | $5,801,040 CAD | Building Class | C |
| Price Per Unit | $232,042 CAD | Lot Size | 1.25 AC |
| Sale Type | Investment | Building Size | 12,590 SF |
| Cap Rate | 7.33% | No. Stories | 1 |
| No. Units | 25 | Year Built/Renovated | 1940/2025 |
| Property Type | Multifamily | Parking Ratio | 2.14/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | MU-1/T/SP, Orlando | ||
| Price | $5,801,040 CAD |
| Price Per Unit | $232,042 CAD |
| Sale Type | Investment |
| Cap Rate | 7.33% |
| No. Units | 25 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 1.25 AC |
| Building Size | 12,590 SF |
| No. Stories | 1 |
| Year Built/Renovated | 1940/2025 |
| Parking Ratio | 2.14/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | MU-1/T/SP, Orlando |
Amenities
Site Amenities
- Pet Play Area
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 27-2229-0000-00-065 | Improvements Assessment | $643,997 CAD (2025) |
| Land Assessment | $411,885 CAD (2025) | Total Assessment | $1,055,883 CAD (2025) |
Property Taxes
Parcel Number
27-2229-0000-00-065
Land Assessment
$411,885 CAD (2025)
Improvements Assessment
$643,997 CAD (2025)
Total Assessment
$1,055,883 CAD (2025)
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Orange Grove Villas | 518 N Orange Blossom Trl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.