2122 BENT GRASS AVE (MLS: O6322888) For Sale

2122 BENT GRASS AVE, (Orange), Ocoee Florida 34761

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS O6322888
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2216
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $380.62

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Open Floorplan
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$425,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • July 31, 2025
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate5.8 Gross Yield8.5% Annual Rent$36,000.00 Property Taxes$6,686.54 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $6,686.54 $33,432.70 $66,865.40
Net Cash Flow $29,313.46 $146,567.30 $293,134.60
HOA Fees $4,567.44 $22,837.20 $45,674.40