124 HAMMOCK CT (MLS: O6435730) For Sale
124 HAMMOCK CT,
(Polk),
Davenport Florida 33896
Currently Rented at $2,300.00 / month
Area: 2287
- MLS O6435730
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2287
- Living Area (sqft) 1768
- Foundation Slab
- Min Lease Slab
- HOA Fees $111.67
- High Ceilings
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.6
|
Gross Yield7.1%
|
Annual Rent$27,600.00
|
Property Taxes$4,362.78
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$27,600.00 $2,300.00 / mo
|
$138,000.00 $2,300.00 / mo
|
$276,000.00 $2,300.00 / mo
|
| Estimated Expenses |
|
|
|
$4,362.78 |
$21,813.90 |
$43,627.80 |
| Net Cash Flow |
|
|
|
$23,237.22 |
$116,186.10 |
$232,372.20 |
| HOA Fees |
|
|
|
$1,340.04 |
$6,700.20 |
$13,400.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.