3010 CHANTILLY DR (MLS: O6427297) For Sale
3010 CHANTILLY DR,
(Polk),
Davenport Florida 33837
Currently Rented at $800.00 / month
Area: 2110
- MLS O6427297
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2110
- Living Area (sqft) 1840
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
- High Ceilings
- Kitchen/Family Room Combo
- Smart Home
- Stone Counters
- Walk-In Closet(s)
Cash Flow
|
Cap Rate1.5
|
Gross Yield3.1%
|
Annual Rent$9,600.00
|
Property Taxes$2,824.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$9,600.00 $800.00 / mo
|
$48,000.00 $800.00 / mo
|
$96,000.00 $800.00 / mo
|
| Estimated Expenses |
|
|
|
$2,824.00 |
$14,120.00 |
$28,240.00 |
| Net Cash Flow |
|
|
|
$6,776.00 |
$33,880.00 |
$67,760.00 |
| HOA Fees |
|
|
|
$2,040.00 |
$10,200.00 |
$20,400.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.