https://dvvjkgh94f2v6.cloudfront.net/735d922b/742511846/83dcefb7.jpeg

4154-versailles-dr#4154d,orlando,fl,32808

Back to Search

4154 Versailles Dr #4154D

Orlando, FL, 32808

Off-Market Call for Pricing

Call for Pricing

☆☆☆☆☆★★★★★
Not Rated
(0)

6 Bedrooms
6 Bathrooms
3,706 Sq Ft
11,987 Sq Ft

Description

Seize the chance to own a fully turnkey portfolio of three separate condominiums located in a well-maintained community. This investment offers immediate cash flow with long-term tenants already in place, ensuring a hassle-free addition to your portfolio. The portfolio includes a spacious 2-bedroom, 2.5-bathroom townhome-style condo with 1,376 sq. ft., as well as two 2-bedroom, 2-bathroom flats, each offering 1,165 sq. ft. of well-designed living space. The community provides resort-style amenities, including a pool, spa, fitness center, dog park, and tennis courts, adding to the appeal for tenants. Conveniently located near downtown Orlando, Winter Park, Altamonte Springs, and major highways, this property ensures consistent demand in a prime location. With all tenants having recently renewed their leases, this investment is fully stabilized and offers a rare 9.9% return on investment—a standout opportunity in today’s market. Whether you’re looking to expand your portfolio or secure a reliable cash-flowing asset, this portfolio delivers both strong income potential and long-term growth. Don’t miss out—schedule your showing today!

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$425,000
Property Type	Triplex (3-units)
Usable Sqft	3,706
Number of Stories	0 stories
Parking Spots	0 spots
Year Built	1982
Last Sold	Unknown
Sold Price	Unknown
HOA Fees:	$1193
Association Name:	Jennifer Persaud
Association Amenities:	Unknown

APN #	052229187604154
MLS #	O6259425
Property ID	321126312
Lot Sqft	11,987
Zoning	R-3B/W
Total Units	3
Days on Market	96
Original List Price	$425,000
Date Updated	February 04, 2025
Date Created	December 18, 2024

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$3,139
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$3,139 /mo
Loan amount	$425,000
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$3,139
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $644,464 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$2,972	$316	$2,656	$424,684
2	$2,972	$318	$2,654	$424,367
3	$2,972	$320	$2,652	$424,047
4	$2,972	$322	$2,650	$423,725
5	$2,972	$324	$2,648	$423,401
6	$2,972	$326	$2,646	$423,076
7	$2,972	$328	$2,644	$422,748
8	$2,972	$330	$2,642	$422,418
9	$2,972	$332	$2,640	$422,086
10	$2,972	$334	$2,638	$421,752
11	$2,972	$336	$2,636	$421,416
12	$2,972	$338	$2,634	$421,078
13	$2,972	$340	$2,632	$420,738
14	$2,972	$342	$2,630	$420,395
15	$2,972	$345	$2,627	$420,051
16	$2,972	$347	$2,625	$419,704
17	$2,972	$349	$2,623	$419,355
18	$2,972	$351	$2,621	$419,004
19	$2,972	$353	$2,619	$418,651
20	$2,972	$355	$2,617	$418,296
21	$2,972	$358	$2,614	$417,938
22	$2,972	$360	$2,612	$417,578
23	$2,972	$362	$2,610	$417,216
24	$2,972	$364	$2,608	$416,852
25	$2,972	$367	$2,605	$416,485
26	$2,972	$369	$2,603	$416,116
27	$2,972	$371	$2,601	$415,745
28	$2,972	$374	$2,598	$415,371
29	$2,972	$376	$2,596	$414,995
30	$2,972	$378	$2,594	$414,617
31	$2,972	$381	$2,591	$414,236
32	$2,972	$383	$2,589	$413,853
33	$2,972	$385	$2,587	$413,468
34	$2,972	$388	$2,584	$413,080
35	$2,972	$390	$2,582	$412,690
36	$2,972	$393	$2,579	$412,297
37	$2,972	$395	$2,577	$411,902
38	$2,972	$398	$2,574	$411,504
39	$2,972	$400	$2,572	$411,104
40	$2,972	$403	$2,569	$410,701
41	$2,972	$405	$2,567	$410,296
42	$2,972	$408	$2,564	$409,889
43	$2,972	$410	$2,562	$409,479
44	$2,972	$413	$2,559	$409,066
45	$2,972	$415	$2,557	$408,650
46	$2,972	$418	$2,554	$408,232
47	$2,972	$421	$2,551	$407,812
48	$2,972	$423	$2,549	$407,389
49	$2,972	$426	$2,546	$406,963
50	$2,972	$428	$2,544	$406,534
51	$2,972	$431	$2,541	$406,103
52	$2,972	$434	$2,538	$405,669
53	$2,972	$437	$2,535	$405,233
54	$2,972	$439	$2,533	$404,794
55	$2,972	$442	$2,530	$404,352
56	$2,972	$445	$2,527	$403,907
57	$2,972	$448	$2,524	$403,459
58	$2,972	$450	$2,522	$403,009
59	$2,972	$453	$2,519	$402,556
60	$2,972	$456	$2,516	$402,100
61	$2,972	$459	$2,513	$401,641
62	$2,972	$462	$2,510	$401,179
63	$2,972	$465	$2,507	$400,714
64	$2,972	$468	$2,504	$400,247
65	$2,972	$470	$2,502	$399,776
66	$2,972	$473	$2,499	$399,303
67	$2,972	$476	$2,496	$398,827
68	$2,972	$479	$2,493	$398,347
69	$2,972	$482	$2,490	$397,865
70	$2,972	$485	$2,487	$397,380
71	$2,972	$488	$2,484	$396,891
72	$2,972	$491	$2,481	$396,400
73	$2,972	$495	$2,478	$395,905
74	$2,972	$498	$2,474	$395,408
75	$2,972	$501	$2,471	$394,907
76	$2,972	$504	$2,468	$394,403
77	$2,972	$507	$2,465	$393,896
78	$2,972	$510	$2,462	$393,386
79	$2,972	$513	$2,459	$392,873
80	$2,972	$517	$2,455	$392,356
81	$2,972	$520	$2,452	$391,836
82	$2,972	$523	$2,449	$391,313
83	$2,972	$526	$2,446	$390,787
84	$2,972	$530	$2,442	$390,257
85	$2,972	$533	$2,439	$389,725
86	$2,972	$536	$2,436	$389,188
87	$2,972	$540	$2,432	$388,649
88	$2,972	$543	$2,429	$388,106
89	$2,972	$546	$2,426	$387,559
90	$2,972	$550	$2,422	$387,010
91	$2,972	$553	$2,419	$386,457
92	$2,972	$557	$2,415	$385,900
93	$2,972	$560	$2,412	$385,340
94	$2,972	$564	$2,408	$384,776
95	$2,972	$567	$2,405	$384,209
96	$2,972	$571	$2,401	$383,638
97	$2,972	$574	$2,398	$383,064
98	$2,972	$578	$2,394	$382,486
99	$2,972	$581	$2,391	$381,905
100	$2,972	$585	$2,387	$381,320
101	$2,972	$589	$2,383	$380,731
102	$2,972	$592	$2,380	$380,138
103	$2,972	$596	$2,376	$379,542
104	$2,972	$600	$2,372	$378,942
105	$2,972	$604	$2,368	$378,339
106	$2,972	$607	$2,365	$377,731
107	$2,972	$611	$2,361	$377,120
108	$2,972	$615	$2,357	$376,505
109	$2,972	$619	$2,353	$375,886
110	$2,972	$623	$2,349	$375,264
111	$2,972	$627	$2,345	$374,637
112	$2,972	$631	$2,341	$374,007
113	$2,972	$634	$2,338	$373,372
114	$2,972	$638	$2,334	$372,734
115	$2,972	$642	$2,330	$372,091
116	$2,972	$646	$2,326	$371,445
117	$2,972	$650	$2,322	$370,794
118	$2,972	$655	$2,317	$370,140
119	$2,972	$659	$2,313	$369,481
120	$2,972	$663	$2,309	$368,818
121	$2,972	$667	$2,305	$368,152
122	$2,972	$671	$2,301	$367,481
123	$2,972	$675	$2,297	$366,805
124	$2,972	$679	$2,293	$366,126
125	$2,972	$684	$2,288	$365,442
126	$2,972	$688	$2,284	$364,754
127	$2,972	$692	$2,280	$364,062
128	$2,972	$697	$2,275	$363,365
129	$2,972	$701	$2,271	$362,664
130	$2,972	$705	$2,267	$361,959
131	$2,972	$710	$2,262	$361,249
132	$2,972	$714	$2,258	$360,535
133	$2,972	$719	$2,253	$359,816
134	$2,972	$723	$2,249	$359,093
135	$2,972	$728	$2,244	$358,365
136	$2,972	$732	$2,240	$357,633
137	$2,972	$737	$2,235	$356,896
138	$2,972	$741	$2,231	$356,155
139	$2,972	$746	$2,226	$355,409
140	$2,972	$751	$2,221	$354,658
141	$2,972	$755	$2,217	$353,903
142	$2,972	$760	$2,212	$353,143
143	$2,972	$765	$2,207	$352,378
144	$2,972	$770	$2,202	$351,608
145	$2,972	$774	$2,198	$350,834
146	$2,972	$779	$2,193	$350,055
147	$2,972	$784	$2,188	$349,270
148	$2,972	$789	$2,183	$348,481
149	$2,972	$794	$2,178	$347,687
150	$2,972	$799	$2,173	$346,888
151	$2,972	$804	$2,168	$346,084
152	$2,972	$809	$2,163	$345,276
153	$2,972	$814	$2,158	$344,461
154	$2,972	$819	$2,153	$343,642
155	$2,972	$824	$2,148	$342,818
156	$2,972	$829	$2,143	$341,989
157	$2,972	$835	$2,137	$341,154
158	$2,972	$840	$2,132	$340,314
159	$2,972	$845	$2,127	$339,469
160	$2,972	$850	$2,122	$338,619
161	$2,972	$856	$2,116	$337,763
162	$2,972	$861	$2,111	$336,902
163	$2,972	$866	$2,106	$336,036
164	$2,972	$872	$2,100	$335,164
165	$2,972	$877	$2,095	$334,287
166	$2,972	$883	$2,089	$333,404
167	$2,972	$888	$2,084	$332,516
168	$2,972	$894	$2,078	$331,622
169	$2,972	$899	$2,073	$330,723
170	$2,972	$905	$2,067	$329,818
171	$2,972	$911	$2,061	$328,907
172	$2,972	$916	$2,056	$327,991
173	$2,972	$922	$2,050	$327,069
174	$2,972	$928	$2,044	$326,141
175	$2,972	$934	$2,038	$325,208
176	$2,972	$939	$2,033	$324,268
177	$2,972	$945	$2,027	$323,323
178	$2,972	$951	$2,021	$322,372
179	$2,972	$957	$2,015	$321,414
180	$2,972	$963	$2,009	$320,451
181	$2,972	$969	$2,003	$319,482
182	$2,972	$975	$1,997	$318,507
183	$2,972	$981	$1,991	$317,525
184	$2,972	$987	$1,985	$316,538
185	$2,972	$994	$1,978	$315,544
186	$2,972	$1,000	$1,972	$314,544
187	$2,972	$1,006	$1,966	$313,538
188	$2,972	$1,012	$1,960	$312,526
189	$2,972	$1,019	$1,953	$311,507
190	$2,972	$1,025	$1,947	$310,482
191	$2,972	$1,031	$1,941	$309,451
192	$2,972	$1,038	$1,934	$308,413
193	$2,972	$1,044	$1,928	$307,368
194	$2,972	$1,051	$1,921	$306,317
195	$2,972	$1,058	$1,914	$305,260
196	$2,972	$1,064	$1,908	$304,196
197	$2,972	$1,071	$1,901	$303,125
198	$2,972	$1,077	$1,895	$302,048
199	$2,972	$1,084	$1,888	$300,963
200	$2,972	$1,091	$1,881	$299,872
201	$2,972	$1,098	$1,874	$298,775
202	$2,972	$1,105	$1,867	$297,670
203	$2,972	$1,112	$1,860	$296,558
204	$2,972	$1,119	$1,853	$295,440
205	$2,972	$1,126	$1,847	$294,314
206	$2,972	$1,133	$1,839	$293,182
207	$2,972	$1,140	$1,832	$292,042
208	$2,972	$1,147	$1,825	$290,895
209	$2,972	$1,154	$1,818	$289,742
210	$2,972	$1,161	$1,811	$288,580
211	$2,972	$1,168	$1,804	$287,412
212	$2,972	$1,176	$1,796	$286,236
213	$2,972	$1,183	$1,789	$285,053
214	$2,972	$1,190	$1,782	$283,863
215	$2,972	$1,198	$1,774	$282,665
216	$2,972	$1,205	$1,767	$281,460
217	$2,972	$1,213	$1,759	$280,247
218	$2,972	$1,220	$1,752	$279,026
219	$2,972	$1,228	$1,744	$277,798
220	$2,972	$1,236	$1,736	$276,563
221	$2,972	$1,243	$1,729	$275,319
222	$2,972	$1,251	$1,721	$274,068
223	$2,972	$1,259	$1,713	$272,809
224	$2,972	$1,267	$1,705	$271,542
225	$2,972	$1,275	$1,697	$270,267
226	$2,972	$1,283	$1,689	$268,984
227	$2,972	$1,291	$1,681	$267,693
228	$2,972	$1,299	$1,673	$266,394
229	$2,972	$1,307	$1,665	$265,087
230	$2,972	$1,315	$1,657	$263,772
231	$2,972	$1,323	$1,649	$262,449
232	$2,972	$1,332	$1,640	$261,117
233	$2,972	$1,340	$1,632	$259,777
234	$2,972	$1,348	$1,624	$258,429
235	$2,972	$1,357	$1,615	$257,072
236	$2,972	$1,365	$1,607	$255,706
237	$2,972	$1,374	$1,598	$254,333
238	$2,972	$1,382	$1,590	$252,950
239	$2,972	$1,391	$1,581	$251,559
240	$2,972	$1,400	$1,572	$250,159
241	$2,972	$1,409	$1,564	$248,751
242	$2,972	$1,417	$1,555	$247,334
243	$2,972	$1,426	$1,546	$245,907
244	$2,972	$1,435	$1,537	$244,472
245	$2,972	$1,444	$1,528	$243,028
246	$2,972	$1,453	$1,519	$241,575
247	$2,972	$1,462	$1,510	$240,113
248	$2,972	$1,471	$1,501	$238,642
249	$2,972	$1,480	$1,492	$237,161
250	$2,972	$1,490	$1,482	$235,671
251	$2,972	$1,499	$1,473	$234,172
252	$2,972	$1,508	$1,464	$232,664
253	$2,972	$1,518	$1,454	$231,146
254	$2,972	$1,527	$1,445	$229,619
255	$2,972	$1,537	$1,435	$228,082
256	$2,972	$1,546	$1,426	$226,535
257	$2,972	$1,556	$1,416	$224,979
258	$2,972	$1,566	$1,406	$223,413
259	$2,972	$1,576	$1,396	$221,838
260	$2,972	$1,586	$1,386	$220,252
261	$2,972	$1,595	$1,377	$218,657
262	$2,972	$1,605	$1,367	$217,051
263	$2,972	$1,615	$1,357	$215,436
264	$2,972	$1,626	$1,346	$213,810
265	$2,972	$1,636	$1,336	$212,175
266	$2,972	$1,646	$1,326	$210,529
267	$2,972	$1,656	$1,316	$208,873
268	$2,972	$1,667	$1,305	$207,206
269	$2,972	$1,677	$1,295	$205,529
270	$2,972	$1,687	$1,285	$203,842
271	$2,972	$1,698	$1,274	$202,144
272	$2,972	$1,709	$1,263	$200,435
273	$2,972	$1,719	$1,253	$198,716
274	$2,972	$1,730	$1,242	$196,986
275	$2,972	$1,741	$1,231	$195,245
276	$2,972	$1,752	$1,220	$193,493
277	$2,972	$1,763	$1,209	$191,731
278	$2,972	$1,774	$1,198	$189,957
279	$2,972	$1,785	$1,187	$188,172
280	$2,972	$1,796	$1,176	$186,376
281	$2,972	$1,807	$1,165	$184,569
282	$2,972	$1,818	$1,154	$182,751
283	$2,972	$1,830	$1,142	$180,921
284	$2,972	$1,841	$1,131	$179,080
285	$2,972	$1,853	$1,119	$177,227
286	$2,972	$1,864	$1,108	$175,363
287	$2,972	$1,876	$1,096	$173,487
288	$2,972	$1,888	$1,084	$171,599
289	$2,972	$1,900	$1,072	$169,699
290	$2,972	$1,911	$1,061	$167,788
291	$2,972	$1,923	$1,049	$165,865
292	$2,972	$1,935	$1,037	$163,929
293	$2,972	$1,947	$1,025	$161,982
294	$2,972	$1,960	$1,012	$160,022
295	$2,972	$1,972	$1,000	$158,050
296	$2,972	$1,984	$988	$156,066
297	$2,972	$1,997	$975	$154,070
298	$2,972	$2,009	$963	$152,061
299	$2,972	$2,022	$950	$150,039
300	$2,972	$2,034	$938	$148,005
301	$2,972	$2,047	$925	$145,958
302	$2,972	$2,060	$912	$143,898
303	$2,972	$2,073	$899	$141,825
304	$2,972	$2,086	$886	$139,740
305	$2,972	$2,099	$873	$137,641
306	$2,972	$2,112	$860	$135,529
307	$2,972	$2,125	$847	$133,404
308	$2,972	$2,138	$834	$131,266
309	$2,972	$2,152	$820	$129,115
310	$2,972	$2,165	$807	$126,950
311	$2,972	$2,179	$793	$124,771
312	$2,972	$2,192	$780	$122,579
313	$2,972	$2,206	$766	$120,373
314	$2,972	$2,220	$752	$118,153
315	$2,972	$2,234	$738	$115,920
316	$2,972	$2,248	$725	$113,672
317	$2,972	$2,262	$710	$111,411
318	$2,972	$2,276	$696	$109,135
319	$2,972	$2,290	$682	$106,845
320	$2,972	$2,304	$668	$104,541
321	$2,972	$2,319	$653	$102,222
322	$2,972	$2,333	$639	$99,889
323	$2,972	$2,348	$624	$97,541
324	$2,972	$2,362	$610	$95,179
325	$2,972	$2,377	$595	$92,802
326	$2,972	$2,392	$580	$90,410
327	$2,972	$2,407	$565	$88,003
328	$2,972	$2,422	$550	$85,581
329	$2,972	$2,437	$535	$83,144
330	$2,972	$2,452	$520	$80,692
331	$2,972	$2,468	$504	$78,224
332	$2,972	$2,483	$489	$75,741
333	$2,972	$2,499	$473	$73,242
334	$2,972	$2,514	$458	$70,728
335	$2,972	$2,530	$442	$68,198
336	$2,972	$2,546	$426	$65,652
337	$2,972	$2,562	$410	$63,090
338	$2,972	$2,578	$394	$60,513
339	$2,972	$2,594	$378	$57,919
340	$2,972	$2,610	$362	$55,309
341	$2,972	$2,626	$346	$52,683
342	$2,972	$2,643	$329	$50,040
343	$2,972	$2,659	$313	$47,381
344	$2,972	$2,676	$296	$44,705
345	$2,972	$2,693	$279	$42,012
346	$2,972	$2,709	$263	$39,303
347	$2,972	$2,726	$246	$36,576
348	$2,972	$2,743	$229	$33,833
349	$2,972	$2,761	$211	$31,073
350	$2,972	$2,778	$194	$28,295
351	$2,972	$2,795	$177	$25,500
352	$2,972	$2,813	$159	$22,687
353	$2,972	$2,830	$142	$19,857
354	$2,972	$2,848	$124	$17,009
355	$2,972	$2,866	$106	$14,143
356	$2,972	$2,884	$88	$11,260
357	$2,972	$2,902	$70	$8,358
358	$2,972	$2,920	$52	$5,438
359	$2,972	$2,938	$34	$2,500
360	$2,972	$2,956	$16	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

George Bateman, III an agent of .

© 2025 STELLAR MLS. All rights reserved. Some listings on this website are from STELLAR as of February 04, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.