5638 ROYAL HILLS ST (MLS: L4962424) For Sale

5638 ROYAL HILLS ST, (Polk), Winter Haven Florida 33881

Currently Rented at $1,895.00 / month

Area: 2464

Property Info

  • MLS L4962424
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2464
  • Living Area (sqft) 2012
  • Foundation Block
  • Min Lease Block
  • HOA Fees $25.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Primary Bedroom Main Floor
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$329,900.00

Rental Price

$
$1,895.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • -
  • Rent Amount

  • $1,895.00

Cash Flow

Cap Rate5.6 Gross Yield6.9% Annual Rent$22,740.00 Property Taxes$4,064.05 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,740.00 $1,895.00 / mo $113,700.00 $1,895.00 / mo $227,400.00 $1,895.00 / mo
Estimated Expenses $4,064.05 $20,320.25 $40,640.50
Net Cash Flow $18,675.95 $93,379.75 $186,759.50
HOA Fees $300.00 $1,500.00 $3,000.00

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