504 VISTA VILLAGES BLVD (MLS: S5155852) For Sale

504 VISTA VILLAGES BLVD, (Polk), Davenport Florida 33896

Currently Rented at $2,500.00 / month

Area: 2294

Property Info

  • MLS S5155852
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2294
  • Living Area (sqft) 1823
  • Foundation Block
  • Min Lease Block
  • HOA Fees $84.67

Interior Features

  • Ninguno
  • Walk-In Closet(s)

Buy Price

$
$370,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.8 Gross Yield8.1% Annual Rent$30,000.00 Property Taxes$3,952.00 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 $3,952.00 $19,760.00 $39,520.00
Net Cash Flow $26,048.00 $130,240.00 $260,480.00
HOA Fees $1,016.04 $5,080.20 $10,160.40

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