193 PALM VIEW CT #3453/4 (MLS: G5108538) For Sale
193 PALM VIEW CT #3453/4,
(Polk),
Haines City Florida 33844
Currently Rented at $1,359.00 / month
Area: 1435
- MLS G5108538
- Unit No 3453/4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1435
- Living Area (sqft) 1123
- Foundation Slab
- Min Lease Slab
- HOA Fees $453.00
- Cathedral Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate7.9
|
Gross Yield14.1%
|
Annual Rent$16,308.00
|
Property Taxes$1,694.43
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$16,308.00 $1,359.00 / mo
|
$81,540.00 $1,359.00 / mo
|
$163,080.00 $1,359.00 / mo
|
| Estimated Expenses |
|
|
|
$1,694.43 |
$8,472.15 |
$16,944.30 |
| Net Cash Flow |
|
|
|
$14,613.57 |
$73,067.85 |
$146,135.70 |
| HOA Fees |
|
|
|
$5,436.00 |
$27,180.00 |
$54,360.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.