12141 LAKE PINES RD (MLS: G5090512) For Sale

12141 LAKE PINES RD, (Lake), Leesburg Florida 34788

Currently Rented at $2,000.00 / month

Area: 1560

Property Info

  • MLS G5090512
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1560
  • Living Area (sqft) 910
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Open Floorplan

Buy Price

$
$209,900.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 11.1%
  • Gross Yield
  • 11.4%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate11.1 Gross Yield11.4% Annual Rent$24,000.00 Property Taxes$776.28 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 $776.28 $3,881.40 $7,762.80
Net Cash Flow $23,223.72 $116,118.60 $232,237.20