655 SCRUB JAY WAY (MLS: G5116949) For Sale

655 SCRUB JAY WAY, (Polk), Davenport Florida 33896

Currently Rented at $3,000.00 / month

Area: 2166

Property Info

  • MLS G5116949
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 2166
  • Living Area (sqft) 1680
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $111.67

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)

Buy Price

$
$365,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 8.2%
  • Gross Yield
  • 9.9%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate8.2 Gross Yield9.9% Annual Rent$36,000.00 Property Taxes$4,804.00 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 $4,804.00 $24,020.00 $48,040.00
Net Cash Flow $31,196.00 $155,980.00 $311,960.00
HOA Fees $1,340.04 $6,700.20 $13,400.40

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.