30454 ISLAND CLUB DR (MLS: G5110215) For Sale

30454 ISLAND CLUB DR, (Lake), Tavares Florida 32778

Currently Rented at $2,500.00 / month

Area: 3086

Property Info

  • MLS G5110215
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 3086
  • Living Area (sqft) 2121
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $112.65

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Split Bedroom
  • Stone Counters
  • Tray Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$419,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • April 30, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.3 Gross Yield7.2% Annual Rent$30,000.00 Property Taxes$6,328.04 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 $6,328.04 $31,640.20 $63,280.40
Net Cash Flow $23,671.96 $118,359.80 $236,719.60
HOA Fees $1,351.80 $6,759.00 $13,518.00

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