123 OSPREY HEIGHTS DR (MLS: P4932769) For Sale

123 OSPREY HEIGHTS DR, (Polk), Winter Haven Florida 33880

Currently Rented at $2,000.00 / month

Area: 1770

Property Info

  • MLS P4932769
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1770
  • Living Area (sqft) 1329
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $19.17

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$250,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 8.2%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate8.2 Gross Yield9.6% Annual Rent$24,000.00 Property Taxes$3,331.00 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 $3,331.00 $16,655.00 $33,310.00
Net Cash Flow $20,669.00 $103,345.00 $206,690.00
HOA Fees $230.04 $1,150.20 $2,300.40

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