502 CANNA DR (MLS: S5154818) For Sale

502 CANNA DR, (Polk), Davenport Florida 33897

Currently Rented at $3,000.00 / month

Area: 2835

Property Info

  • MLS S5154818
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 2835
  • Living Area (sqft) 2835
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $50.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$589,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 6.1%
  • Lease End Date
  • December 17, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate5.0 Gross Yield6.1% Annual Rent$36,000.00 Property Taxes$5,699.35 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $5,699.35 $28,496.75 $56,993.50
Net Cash Flow $30,300.65 $151,503.25 $303,006.50
HOA Fees $600.00 $3,000.00 $6,000.00

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