5010 LEWELLYN RD (MLS: TB8360615) For Sale

5010 LEWELLYN RD, (Polk), Lakeland Florida 33810

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS TB8360615
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1400
  • Foundation Crawlspace
  • Min Lease -

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$189,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 8.7%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate8.7 Gross Yield9.5% Annual Rent$18,000.00 Property Taxes$1,619.33 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,619.33 $8,096.65 $16,193.30
Net Cash Flow $16,380.67 $81,903.35 $163,806.70