Orphanage, other non-profit or charitable services
1168 Mystery Cir
Property Size: 2,356 sq ft
Year Built: 2007
Property Class: B3
28.148, -81.591 Not Offered for Sale
This property is not currently for sale by Visulate but we may be
able to find something similar. Contact us for details.
Welcome to Visulate
Visulate is a real estate brokerage based in Merrit Island, Florida.
We have assembled a database with details of every property in Florida.
Finding the property on our site does not necessarily mean it is for sale or rent at this time.
Contact us if you want to buy or sell real estate in Davenport:
Please quote reference number:
5177829 in your email
Estimated Value: 1168 Mystery Cir
In 2013 class A orphanage, other non-profit or charitable services properties in Davenport sold for $62.42 to
62.42 per sq ft with a median price per sq ft of
$62.42. Class B properties sold for $46.47 to
62.41 per sq ft with a median of
$48.26 and class C properties sold for $46.46 to
46.46 per sq ft with a median of $46.46.
1168 Mystery Cir appears to be a B Class property. Suggested value: $114,383
High Median Low
Income Valuation - Triple Net Lease
Visulate estimates the income value of this property is
Details of how we produced this estimate value appear below:
The income value of a property identifies its value as a rental property,
Value = Rent - Expenses / Cap Rate. The following table shows four different
rent estimates for 1168 Mystery Cir:
Household Income estimate assumes the
tenant has a total household income of $60,317 and spends 33% of this on rent. The household income estimate is derived from census
data and tax records. The
Household Income - Renters estimate performs a similar calculation based
on the household income of renters rather than all households. The
Market Rents estimate evaluates this property in comparison to rental properties in the area. The
Price/Ft estimate uses the size of the property to estimate its rent.
Click on a rent value to download a spreadsheet that estimates the NOI
(net operating income), cash on cash return, income value and IRR (internal rate of return)
for this property.
Valuation Model Monthly Rent Household Income - All Households $1,659 Household Income - Renters $1,052 Market Rents $949 Price/Ft $2,224
Census data records show 7% of the rental properties
in this area are vacant. We've added a 5% bad dept allowance to this.
Maintenance costs are estimated based on the size of the property.
The property tax estimate uses the
average millage rate for the county. It does not include adjustments for city or unincorporated
areas. Actual taxes may vary.
Insurance estimates are based on the size and location of the
property. They are not adjusted for age, flood zone or other risk factors
We don't have a way to estimate HOA fees. These should be added manually
The following table shows a income valuation estimate for 1168 Mystery Cir.
Download a spreadsheet or click on the Estimate Cashflow link to change its estimates and
assumptions. Alternatively, click on the Save button to upload a copy of the spreadsheet to
Net lease values for maintenance, property tax,
utilities and insurance shown below are calculated as a percentage of the full amount based on the vacancy percentage.
Monthly Rent 949
Annual Rent per Sq Ft 5.00
Gross Annual Rent 11,382
Vacancies and Bad Debt 12%
Vacancies and Bad Debt Amount 1,366
HOA, Utilities and CAM 0
Property Taxes 225
Management Fees 455
Cap Rate 7
Estimated Value 129,429
Edit Values and Estimate Cashflow
Save to Google Drive (Google login required)
Page 1 of 2. Click on the Estimate Cashflow link to navigate to Page 2.
Polk County, Florida
Polk County is in the
Tampa Bay region of Florida. The main cities in Polk County are Lakeland (population 97,422),
59,682) and Winter
Haven (population 33,874)
Search County Property Tax and Court Records
Select a county from the list then click on the links to connect to the Property Appraiser or Clerk of Courts website
Select a County
Local Household Income
The median household income in this part of Florida is $51,062.
The bottom 10% of the population earn less than $17,867 per year.
The top 10% earn more than $116,079 per year. The top 1%
earn more than $381,329 per year.
Most renters earn
between $24,060 (20th percentile)
and $48,576 (80th percentile) per year.
Source: US Census American Community Survey -
2007-2011 ACS 5-year PUMS estimates Local Rents
The median monthly rent in this part of Florida is $851.
Most renters earn
and $4,048 per month.
They typically spend 33% of their monthly income on rent.
Most rents fall in the $592 (20th percentile)
to $1,252 (80th percentile) range.
The residential vacancy rate is 7%.
1168 Mystery Cir, Davenport, FL on Google Maps
1168 Mystery Cir Walkscore
Davenport, FL Property Values on Trulia
Search for EPA and DEP Cleanup Sites Owner Details
Date Sold By Sold To Deed Type Price
Disclaimers and Disclosures
Public Records Data
The information on this page was compiled from public records.
It is deemed reliable but not guaranteed to be an accurate snapshot of the
property details at the time the snapshot was taken. All information should be independently verified.
The Visulate site was produced from data and information compiled from recorded documents and/or outside public and private sources. Visulate is not the custodian of public records and does not assume responsibility for errors or omissions in the data it displays or for its misuse by any individual.
In the event of either error or omission, Visulate and any 3rd party data provider shall be held harmless from any damages arising from the use of records displayed on the site.