7110 REMINGTON OAKS LOOP (MLS: L4961403) For Sale

7110 REMINGTON OAKS LOOP, (Polk), Lakeland Florida 33810

Currently Rented at $2,100.00 / month

Area: 1755

Property Info

  • MLS L4961403
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1755
  • Living Area (sqft) 1755
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $17.26

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Pest Guard System
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$369,900.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate5.5 Gross Yield6.8% Annual Rent$25,200.00 Property Taxes$4,504.25 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $4,504.25 $22,521.25 $45,042.50
Net Cash Flow $20,695.75 $103,478.75 $206,957.50
HOA Fees $207.12 $1,035.60 $2,071.20