8010 TUSCANY WAY #5105 (MLS: O6373515) For Sale

8010 TUSCANY WAY #5105, (Polk), Davenport Florida 33896

Currently Rented at $1,500.00 / month

Area: 1244

Property Info

  • MLS O6373515
  • Unit No 5105
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1244
  • Living Area (sqft) 1244
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $508.00

Interior Features

  • Open Floorplan
  • Thermostat

Buy Price

$
$225,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 4.2%
  • Gross Yield
  • 8%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate4.2 Gross Yield8% Annual Rent$18,000.00 Property Taxes$2,562.42 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,562.42 $12,812.10 $25,624.20
Net Cash Flow $15,437.58 $77,187.90 $154,375.80
HOA Fees $6,096.00 $30,480.00 $60,960.00

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