102 MONROE CIR (MLS: O6346599) For Sale

102 MONROE CIR, (Polk), Davenport Florida 33896

Currently Rented at $1,999.00 / month

Area: 1824

Property Info

  • MLS O6346599
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) 1824
  • Living Area (sqft) 1730
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $283.33

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • PrimaryBedroom Upstairs

Buy Price

$
$295,000.00

Rental Price

$
$1,999.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • October 31, 2025
  • Rent Amount

  • $1,999.00

Cash Flow

Cap Rate5.8 Gross Yield8.1% Annual Rent$23,988.00 Property Taxes$3,381.11 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,988.00 $1,999.00 / mo $119,940.00 $1,999.00 / mo $239,880.00 $1,999.00 / mo
Estimated Expenses $3,381.11 $16,905.55 $33,811.10
Net Cash Flow $20,606.89 $103,034.45 $206,068.90
HOA Fees $3,399.96 $16,999.80 $33,999.60

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