403 ARBOR LAKES DR (MLS: S5128941) For Sale

403 ARBOR LAKES DR, (Polk), Davenport Florida 33896

Currently Rented at $1,800.00 / month

Area: 2116

Property Info

  • MLS S5128941
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2116
  • Living Area (sqft) 1724
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $159.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$300,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • November 01, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate5.3 Gross Yield7.2% Annual Rent$21,600.00 Property Taxes$3,912.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,912.00 $19,560.00 $39,120.00
Net Cash Flow $17,688.00 $88,440.00 $176,880.00
HOA Fees $1,908.00 $9,540.00 $19,080.00

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