2630 ANGEL FALLS DR (MLS: O6403243) For Sale

2630 ANGEL FALLS DR, (Polk), Davenport Florida 33837

Currently Rented at $2,550.00 / month

Area: 2970

Property Info

  • MLS O6403243
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 2970
  • Living Area (sqft) 2522
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $55.17

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$419,000.00

Rental Price

$
$2,550.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $2,550.00

Cash Flow

Cap Rate5.1 Gross Yield7.3% Annual Rent$30,600.00 Property Taxes$8,775.57 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,600.00 $2,550.00 / mo $153,000.00 $2,550.00 / mo $306,000.00 $2,550.00 / mo
Estimated Expenses $8,775.57 $43,877.85 $87,755.70
Net Cash Flow $21,824.43 $109,122.15 $218,244.30
HOA Fees $662.04 $3,310.20 $6,620.40

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