1613 PELICAN DR (MLS: S5144342) For Sale

1613 PELICAN DR, (Polk), Davenport Florida 33896

Currently Rented at $2,095.00 / month

Area: 1920

Property Info

  • MLS S5144342
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1920
  • Living Area (sqft) 1624
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $469.85

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$319,000.00

Rental Price

$
$2,095.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • -
  • Rent Amount

  • $2,095.00

Cash Flow

Cap Rate4.8 Gross Yield7.9% Annual Rent$25,140.00 Property Taxes$4,034.64 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,140.00 $2,095.00 / mo $125,700.00 $2,095.00 / mo $251,400.00 $2,095.00 / mo
Estimated Expenses $4,034.64 $20,173.20 $40,346.40
Net Cash Flow $21,105.36 $105,526.80 $211,053.60
HOA Fees $5,638.20 $28,191.00 $56,382.00

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