439 COCONUT PALM WAY (MLS: G5117068) For Sale

439 COCONUT PALM WAY, (Polk), Davenport Florida 33897

Currently Rented at $1,000.00 / month

Area: 1881

Property Info

  • MLS G5117068
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 1881
  • Living Area (sqft) 1881
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $150.00

Interior Features

  • Open Floorplan
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$305,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 2.2%
  • Gross Yield
  • 3.9%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate2.2 Gross Yield3.9% Annual Rent$12,000.00 Property Taxes$3,348.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $3,348.00 $16,740.00 $33,480.00
Net Cash Flow $8,652.00 $43,260.00 $86,520.00
HOA Fees $1,800.00 $9,000.00 $18,000.00

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