380 LAKE SMART CIR (MLS: G5117422) For Sale

380 LAKE SMART CIR, (Polk), Winter Haven Florida 33881

Currently Rented at $2,000.00 / month

Area: 2034

Property Info

  • MLS G5117422
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2034
  • Living Area (sqft) 2034
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $50.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Other

Buy Price

$
$325,990.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 7.4%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.6 Gross Yield7.4% Annual Rent$24,000.00 Property Taxes$5,100.90 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 $5,100.90 $25,504.50 $51,009.00
Net Cash Flow $18,899.10 $94,495.50 $188,991.00
HOA Fees $600.00 $3,000.00 $6,000.00

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