1357 VENEZIA CT #302 (MLS: S5143967) For Sale

1357 VENEZIA CT #302, (Polk), Davenport Florida 33896

Currently Rented at $1,625.00 / month

Area: 1112

Property Info

  • MLS S5143967
  • Unit No 302
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1112
  • Living Area (sqft) 1112
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $535.58

Interior Features

  • Built-in Features
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$162,500.00

Rental Price

$
$1,625.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 12%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,625.00

Cash Flow

Cap Rate6.2 Gross Yield12% Annual Rent$19,500.00 Property Taxes$2,990.47 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,500.00 $1,625.00 / mo $97,500.00 $1,625.00 / mo $195,000.00 $1,625.00 / mo
Estimated Expenses $2,990.47 $14,952.35 $29,904.70
Net Cash Flow $16,509.53 $82,547.65 $165,095.30
HOA Fees $6,426.96 $32,134.80 $64,269.60

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