3791 HUNTWICKE BLVD (MLS: O6363965) For Sale
3791 HUNTWICKE BLVD,
(Polk),
Davenport Florida 33837
Currently Rented at $1,695.00 / month
Area: 1978
- MLS O6363965
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1978
- Living Area (sqft) 1396
- Foundation Block
- Min Lease Block
- HOA Fees $40.00
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.0
|
Gross Yield6%
|
Annual Rent$20,340.00
|
Property Taxes$2,843.74
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$20,340.00 $1,695.00 / mo
|
$101,700.00 $1,695.00 / mo
|
$203,400.00 $1,695.00 / mo
|
| Estimated Expenses |
|
|
|
$2,843.74 |
$14,218.70 |
$28,437.40 |
| Net Cash Flow |
|
|
|
$17,496.26 |
$87,481.30 |
$174,962.60 |
| HOA Fees |
|
|
|
$480.00 |
$2,400.00 |
$4,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.