114 VERVAIN AVE (MLS: S5148699) For Sale

114 VERVAIN AVE, (Polk), Davenport Florida 33837

Currently Rented at $2,050.00 / month

Area: 2290

Property Info

  • MLS S5148699
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2290
  • Living Area (sqft) 1855
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $49.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Thermostat

Buy Price

$
$325,000.00

Rental Price

$
$2,050.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,050.00

Cash Flow

Cap Rate6.2 Gross Yield7.6% Annual Rent$24,600.00 Property Taxes$4,020.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,600.00 $2,050.00 / mo $123,000.00 $2,050.00 / mo $246,000.00 $2,050.00 / mo
Estimated Expenses $4,020.00 $20,100.00 $40,200.00
Net Cash Flow $20,580.00 $102,900.00 $205,800.00
HOA Fees $588.00 $2,940.00 $5,880.00

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