3239 LAURENT LOOP (MLS: O6297956) For Sale
3239 LAURENT LOOP,
(Polk),
Davenport Florida 33837
Currently Rented at $2,050.00 / month
Area: 2002
- MLS O6297956
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2002
- Living Area (sqft) 1738
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Cash Flow
|
Cap Rate7.3
|
Gross Yield8.9%
|
Annual Rent$24,600.00
|
Property Taxes$2,508.49
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$24,600.00 $2,050.00 / mo
|
$123,000.00 $2,050.00 / mo
|
$246,000.00 $2,050.00 / mo
|
| Estimated Expenses |
|
|
|
$2,508.49 |
$12,542.45 |
$25,084.90 |
| Net Cash Flow |
|
|
|
$22,091.51 |
$110,457.55 |
$220,915.10 |
| HOA Fees |
|
|
|
$2,040.00 |
$10,200.00 |
$20,400.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.