3007 TOTEM RD (MLS: O6447924) For Sale

3007 TOTEM RD, (Polk), Eagle Lake Florida 33839

Currently Rented at $2,150.00 / month

Area: 202

Property Info

  • MLS O6447924
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 202
  • Living Area (sqft) 2174
  • Foundation Concrete Perimeter
  • Min Lease -
  • HOA Fees $308.91

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Split Bedroom
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$345,000.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate5.6 Gross Yield7.5% Annual Rent$25,800.00 Property Taxes$2,824.92 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $2,824.92 $14,124.60 $28,249.20
Net Cash Flow $22,975.08 $114,875.40 $229,750.80
HOA Fees $3,706.92 $18,534.60 $37,069.20

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