1037 BLACKWOLF RUN RD (MLS: O6401489) For Sale

1037 BLACKWOLF RUN RD, (Polk), Davenport Florida 33896

Currently Rented at $3,000.00 / month

Area: 2988

Property Info

  • MLS O6401489
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2988
  • Living Area (sqft) 2333
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $876.00

Interior Features

  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$460,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate3.8 Gross Yield7.8% Annual Rent$36,000.00 Property Taxes$8,176.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $8,176.00 $40,880.00 $81,760.00
Net Cash Flow $27,824.00 $139,120.00 $278,240.00
HOA Fees $10,512.00 $52,560.00 $105,120.00

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