548 OGELTHORPE DR (MLS: S5148351) For Sale

548 OGELTHORPE DR, (Polk), Davenport Florida 33897

Currently Rented at $2,500.00 / month

Area: 3033

Property Info

  • MLS S5148351
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3033
  • Living Area (sqft) 2556
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $81.67

Interior Features

  • Kitchen/Family Room Combo
  • Solid Wood Cabinets

Buy Price

$
$437,997.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.4 Gross Yield6.8% Annual Rent$30,000.00 Property Taxes$5,280.34 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $5,280.34 $26,401.70 $52,803.40
Net Cash Flow $24,719.66 $123,598.30 $247,196.60
HOA Fees $980.04 $4,900.20 $9,800.40

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