3435 SWINDELL RD (MLS: L4962777) For Sale

3435 SWINDELL RD, (Polk), Lakeland Florida 33810

Currently Rented at $2,000.00 / month

Area: 1449

Property Info

  • MLS L4962777
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1449
  • Living Area (sqft) 1449
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Open Floorplan
  • Split Bedroom
  • Stone Counters
  • Thermostat

Buy Price

$
$239,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 8.7%
  • Gross Yield
  • 10%
  • Lease End Date
  • September 15, 2026
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate8.7 Gross Yield10% Annual Rent$24,000.00 Property Taxes$3,276.05 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 $3,276.05 $16,380.25 $32,760.50
Net Cash Flow $20,723.95 $103,619.75 $207,239.50

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