2249 MYSTIC MAZE LN (MLS: O6413613) For Sale
2249 MYSTIC MAZE LN,
(Lake),
Clermont Florida 34715
Currently Rented at $2,650.00 / month
Area: 2262
- MLS O6413613
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2262
- Living Area (sqft) 1610
- Foundation Slab
- Min Lease Slab
- HOA Fees $39.33
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
|
Cap Rate5.6
|
Gross Yield7.6%
|
Annual Rent$31,800.00
|
Property Taxes$7,626.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$31,800.00 $2,650.00 / mo
|
$159,000.00 $2,650.00 / mo
|
$318,000.00 $2,650.00 / mo
|
| Estimated Expenses |
|
|
|
$7,626.00 |
$38,130.00 |
$76,260.00 |
| Net Cash Flow |
|
|
|
$24,174.00 |
$120,870.00 |
$241,740.00 |
| HOA Fees |
|
|
|
$471.96 |
$2,359.80 |
$4,719.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.