1510 CHELSEA DR (MLS: S5121322) For Sale

1510 CHELSEA DR, (Polk), Davenport Florida 33897

Currently Rented at $2,100.00 / month

Area: -

Property Info

  • MLS S5121322
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1539
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $189.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Open Floorplan
  • Split Bedroom
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$289,900.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • -

  • Rent Amount
  • $2,100.00

Cash Flow

Cap Rate6.7 Gross Yield8.7% Annual Rent$25,200.00 Property Taxes$3,416.78 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $3,416.78 $17,083.90 $34,167.80
Net Cash Flow $21,783.22 $108,916.10 $217,832.20
HOA Fees $2,268.00 $11,340.00 $22,680.00