4954 LUNA NEGRA DR (MLS: O6285488) For Sale

4954 LUNA NEGRA DR, (Orange), Orlando Florida 32811

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS O6285488
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1122
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Eat-in Kitchen
  • Other

Buy Price

$
$289,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • -

  • Rent Amount
  • $1,800.00

Cash Flow

Cap Rate6.2 Gross Yield7.5% Annual Rent$21,600.00 Property Taxes$3,808.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,808.00 $19,040.00 $38,080.00
Net Cash Flow $17,792.00 $88,960.00 $177,920.00