777 OGELTHORPE DR (MLS: O6413091) For Sale

777 OGELTHORPE DR, (Polk), Davenport Florida 33897

Currently Rented at $3,000.00 / month

Area: 3018

Property Info

  • MLS O6413091
  • Unit No -
  • Bedrooms 5
  • Bathrooms 4
  • Area (sqft) 3018
  • Living Area (sqft) 3018
  • Foundation Other
  • Min Lease Other
  • HOA Fees $84.32

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$490,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • June 05, 2027
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate6.0 Gross Yield7.3% Annual Rent$36,000.00 Property Taxes$5,515.00 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 $5,515.00 $27,575.00 $55,150.00
Net Cash Flow $30,485.00 $152,425.00 $304,850.00
HOA Fees $1,011.84 $5,059.20 $10,118.40

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