200 WATERS EDGE DR (MLS: G5113705) For Sale

200 WATERS EDGE DR, (Lake), Leesburg Florida 34748

Currently Rented at $2,500.00 / month

Area: 3016

Property Info

  • MLS G5113705
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 3016
  • Living Area (sqft) 1770
  • Foundation Block
  • Min Lease Block
  • HOA Fees $104.17

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Split Bedroom

Buy Price

$
$349,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 8.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.9 Gross Yield8.6% Annual Rent$30,000.00 Property Taxes$4,583.56 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 $4,583.56 $22,917.80 $45,835.60
Net Cash Flow $25,416.44 $127,082.20 $254,164.40
HOA Fees $1,250.04 $6,250.20 $12,500.40