3777 GIORGIO DR (MLS: O6382787) For Sale
3777 GIORGIO DR,
(Polk),
Winter Haven Florida 33884
Currently Rented at $2,250.00 / month
Area: 2141
- MLS O6382787
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2141
- Living Area (sqft) 1695
- Foundation Slab
- Min Lease -
- HOA Fees $154.00
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
|
Cap Rate7.2
|
Gross Yield9.3%
|
Annual Rent$27,000.00
|
Property Taxes$4,295.73
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$27,000.00 $2,250.00 / mo
|
$135,000.00 $2,250.00 / mo
|
$270,000.00 $2,250.00 / mo
|
| Estimated Expenses |
|
|
|
$4,295.73 |
$21,478.65 |
$42,957.30 |
| Net Cash Flow |
|
|
|
$22,704.27 |
$113,521.35 |
$227,042.70 |
| HOA Fees |
|
|
|
$1,848.00 |
$9,240.00 |
$18,480.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.