50989 HIGHWAY 27 #79 (MLS: S5151778) For Sale

50989 HIGHWAY 27 #79, (Polk), Davenport Florida 33897

Currently Rented at $2,000.00 / month

Area: 492

Property Info

  • MLS S5151778
  • Unit No 79
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 492
  • Living Area (sqft) 492
  • Foundation Crawlspace, Slab
  • Min Lease Crawlspace, Slab
  • HOA Fees $240.00

Interior Features

  • Ninguno

Buy Price

$
$170,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 11.4%
  • Gross Yield
  • 14.1%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate11.4 Gross Yield14.1% Annual Rent$24,000.00 Property Taxes$1,715.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $1,715.00 $8,575.00 $17,150.00
Net Cash Flow $22,285.00 $111,425.00 $222,850.00
HOA Fees $2,880.00 $14,400.00 $28,800.00

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