457 MADISON CIR (MLS: O6441989) For Sale

457 MADISON CIR, (Polk), Davenport Florida 33896

Currently Rented at $1,640.00 / month

Area: 1297

Property Info

  • MLS O6441989
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1297
  • Living Area (sqft) 1262
  • Foundation Block
  • Min Lease Block
  • HOA Fees $266.67

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$240,000.00

Rental Price

$
$1,640.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 8.2%
  • Lease End Date
  • November 01, 2026
  • Rent Amount

  • $1,640.00

Cash Flow

Cap Rate5.4 Gross Yield8.2% Annual Rent$19,680.00 Property Taxes$3,445.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,680.00 $1,640.00 / mo $98,400.00 $1,640.00 / mo $196,800.00 $1,640.00 / mo
Estimated Expenses $3,445.00 $17,225.00 $34,450.00
Net Cash Flow $16,235.00 $81,175.00 $162,350.00
HOA Fees $3,200.04 $16,000.20 $32,000.40

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