8362 BELLA TIERRA CT (MLS: O6249255) For Sale

8362 BELLA TIERRA CT, (Polk), Davenport Florida 33896

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS O6249255
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1504
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $466.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Thermostat

Buy Price

$
$269,999.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 8%
  • Lease End Date
  • -

  • Rent Amount
  • $1,800.00

Cash Flow

Cap Rate4.8 Gross Yield8% Annual Rent$21,600.00 Property Taxes$2,987.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,987.00 $14,935.00 $29,870.00
Net Cash Flow $18,613.00 $93,065.00 $186,130.00
HOA Fees $5,592.00 $27,960.00 $55,920.00