304 SOFIA LN (MLS: O6423139) For Sale
304 SOFIA LN,
(Polk),
Lake Alfred Florida 33850
Currently Rented at $1,900.00 / month
Area: 2267
- MLS O6423139
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2267
- Living Area (sqft) 1690
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.00
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
|
Cap Rate4.9
|
Gross Yield7.2%
|
Annual Rent$22,800.00
|
Property Taxes$7,205.80
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,800.00 $1,900.00 / mo
|
$114,000.00 $1,900.00 / mo
|
$228,000.00 $1,900.00 / mo
|
| Estimated Expenses |
|
|
|
$7,205.80 |
$36,029.00 |
$72,058.00 |
| Net Cash Flow |
|
|
|
$15,594.20 |
$77,971.00 |
$155,942.00 |
| HOA Fees |
|
|
|
$204.00 |
$1,020.00 |
$2,040.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.