1214 CHELSEA DR (MLS: O6425727) For Sale

1214 CHELSEA DR, (Polk), Davenport Florida 33897

Currently Rented at $1,900.00 / month

Area: 1539

Property Info

  • MLS O6425727
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1539
  • Living Area (sqft) 1539
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $200.00

Interior Features

  • Crown Molding
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Thermostat

Buy Price

$
$285,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 8%
  • Lease End Date
  • January 09, 2027
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate6.0 Gross Yield8% Annual Rent$22,800.00 Property Taxes$3,218.25 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 $3,218.25 $16,091.25 $32,182.50
Net Cash Flow $19,581.75 $97,908.75 $195,817.50
HOA Fees $2,400.00 $12,000.00 $24,000.00

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