2018 DERWENT DR (MLS: O6436302) For Sale

2018 DERWENT DR, (Polk), Davenport Florida 33896

Currently Rented at $4,800.00 / month

Area: 486

Property Info

  • MLS O6436302
  • Unit No -
  • Bedrooms 8
  • Bathrooms 6
  • Area (sqft) 486
  • Living Area (sqft) 3931
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $135.00

Interior Features

  • Ceiling Fans(s)
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$620,000.00

Rental Price

$
$4,800.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $4,800.00

Cash Flow

Cap Rate7.8 Gross Yield9.3% Annual Rent$57,600.00 Property Taxes$7,715.39 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $57,600.00 $4,800.00 / mo $288,000.00 $4,800.00 / mo $576,000.00 $4,800.00 / mo
Estimated Expenses $7,715.39 $38,576.95 $77,153.90
Net Cash Flow $49,884.61 $249,423.05 $498,846.10
HOA Fees $1,620.00 $8,100.00 $16,200.00

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