5505 MISTY OAK CIR (MLS: S5118137) For Sale

5505 MISTY OAK CIR, (Polk), Davenport Florida 33837

Currently Rented at $2,600.00 / month

Area: -

Property Info

  • MLS S5118137
  • Unit No -
  • Bedrooms 5
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2492
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $204.75

Interior Features

  • High Ceilings
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$515,000.00

Rental Price

$
$2,600.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 6.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,600.00

Cash Flow

Cap Rate4.5 Gross Yield6.1% Annual Rent$31,200.00 Property Taxes$5,766.96 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,200.00 $2,600.00 / mo $156,000.00 $2,600.00 / mo $312,000.00 $2,600.00 / mo
Estimated Expenses $5,766.96 $28,834.80 $57,669.60
Net Cash Flow $25,433.04 $127,165.20 $254,330.40
HOA Fees $2,457.00 $12,285.00 $24,570.00