319 VERDI ST (MLS: S5146920) For Sale

319 VERDI ST, (Polk), Davenport Florida 33896

Currently Rented at $2,800.00 / month

Area: 3583

Property Info

  • MLS S5146920
  • Unit No -
  • Bedrooms 5
  • Bathrooms 4
  • Area (sqft) 3583
  • Living Area (sqft) 3078
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $76.67

Interior Features

  • Cathedral Ceiling(s)
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$399,900.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • -
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate6.8 Gross Yield8.4% Annual Rent$33,600.00 Property Taxes$5,444.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $5,444.00 $27,220.00 $54,440.00
Net Cash Flow $28,156.00 $140,780.00 $281,560.00
HOA Fees $920.04 $4,600.20 $9,200.40

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