8323 BELLA VIDA CIR (MLS: O6284717) For Sale

8323 BELLA VIDA CIR, (Polk), Davenport Florida 33896

Currently Rented at $1,950.00 / month

Area: -

Property Info

  • MLS O6284717
  • 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

$
$255,000.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 9.2%
  • Lease End Date
  • March 26, 2025

  • Rent Amount
  • $1,950.00

Cash Flow

Cap Rate5.6 Gross Yield9.2% Annual Rent$23,400.00 Property Taxes$3,590.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $3,590.00 $17,950.00 $35,900.00
Net Cash Flow $19,810.00 $99,050.00 $198,100.00
HOA Fees $5,592.00 $27,960.00 $55,920.00