845 BRIDGEFORD CROSSING BLVD (MLS: O6414098) For Sale
845 BRIDGEFORD CROSSING BLVD,
(Polk),
Davenport Florida 33837
Currently Rented at $2,675.00 / month
Area: 3578
- MLS O6414098
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3578
- Living Area (sqft) 2901
- Foundation Slab
- Min Lease Slab
- HOA Fees $227.00
- Ceiling Fans(s)
- Central Vaccum
- High Ceilings
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
|
Cap Rate5.4
|
Gross Yield8%
|
Annual Rent$32,100.00
|
Property Taxes$7,764.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$32,100.00 $2,675.00 / mo
|
$160,500.00 $2,675.00 / mo
|
$321,000.00 $2,675.00 / mo
|
| Estimated Expenses |
|
|
|
$7,764.00 |
$38,820.00 |
$77,640.00 |
| Net Cash Flow |
|
|
|
$24,336.00 |
$121,680.00 |
$243,360.00 |
| HOA Fees |
|
|
|
$2,724.00 |
$13,620.00 |
$27,240.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.