653 TRIKOMO DR (MLS: O6387197) For Sale

653 TRIKOMO DR, (Polk), Davenport Florida 33896

Currently Rented at $3,500.00 / month

Area: 2136

Property Info

  • MLS O6387197
  • Unit No -
  • Bedrooms 5
  • Bathrooms 5
  • Area (sqft) 2136
  • Living Area (sqft) 2048
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $318.00

Interior Features

  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • PrimaryBedroom Upstairs

Buy Price

$
$420,000.00

Rental Price

$
$3,500.00
  • Cap Rate
  • 7.9%
  • Gross Yield
  • 10%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $3,500.00

Cash Flow

Cap Rate7.9 Gross Yield10% Annual Rent$42,000.00 Property Taxes$5,137.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $42,000.00 $3,500.00 / mo $210,000.00 $3,500.00 / mo $420,000.00 $3,500.00 / mo
Estimated Expenses $5,137.00 $25,685.00 $51,370.00
Net Cash Flow $36,863.00 $184,315.00 $368,630.00
HOA Fees $3,816.00 $19,080.00 $38,160.00

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