3821 CLUB CIR (MLS: O6395724) For Sale

3821 CLUB CIR, (Polk), Lake Wales Florida 33898

Currently Rented at $1,000.00 / month

Area: 696

Property Info

  • MLS O6395724
  • Unit No -
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 696
  • Living Area (sqft) 648
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $350.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Vaulted Ceiling(s)

Buy Price

$
$89,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 13.5%
  • Lease End Date
  • August 31, 2027
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate7.4 Gross Yield13.5% Annual Rent$12,000.00 Property Taxes$1,228.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $1,228.00 $6,140.00 $12,280.00
Net Cash Flow $10,772.00 $53,860.00 $107,720.00
HOA Fees $4,200.00 $21,000.00 $42,000.00

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