1065 BLACKWOLF RUN RD (MLS: O6334779) For Sale

1065 BLACKWOLF RUN RD, (Polk), Davenport Florida 33896

Currently Rented at $2,800.00 / month

Area: 2992

Property Info

  • MLS O6334779
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2992
  • Living Area (sqft) 2269
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $600.00

Interior Features

  • Open Floorplan
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$430,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 4.3%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate4.3 Gross Yield7.8% Annual Rent$33,600.00 Property Taxes$8,050.27 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $8,050.27 $40,251.35 $80,502.70
Net Cash Flow $25,549.73 $127,748.65 $255,497.30
HOA Fees $7,200.00 $36,000.00 $72,000.00

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