3133 LAURENT LOOP (MLS: O6429499) For Sale

3133 LAURENT LOOP, (Polk), Davenport Florida 33837

Currently Rented at $2,000.00 / month

Area: 2034

Property Info

  • MLS O6429499
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2034
  • Living Area (sqft) 1834
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $170.00

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Pest Guard System
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$300,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 8%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.4 Gross Yield8% Annual Rent$24,000.00 Property Taxes$5,796.14 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $5,796.14 $28,980.70 $57,961.40
Net Cash Flow $18,203.86 $91,019.30 $182,038.60
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.