1817 DEMASTUS LN (MLS: G5085176) For Sale

1817 DEMASTUS LN, (Orange), Ocoee Florida 34761

Currently Rented at $2,860.00 / month

Area: -

Property Info

  • MLS G5085176
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1998
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Primary Bedroom Main Floor
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$749,000.00

Rental Price

$
$2,860.00
  • Cap Rate
  • 3.9%
  • Gross Yield
  • 4.6%
  • Lease End Date
  • December 31, 2025

  • Rent Amount
  • $2,860.00

Cash Flow

Cap Rate3.9 Gross Yield4.6% Annual Rent$34,320.00 Property Taxes$4,858.79 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,320.00 $2,860.00 / mo $171,600.00 $2,860.00 / mo $343,200.00 $2,860.00 / mo
Estimated Expenses $4,858.79 $24,293.95 $48,587.90
Net Cash Flow $29,461.21 $147,306.05 $294,612.10