OFF_MARKETRisky Deal3 days on market

36530 Lazy B Ln

36530 Lazy B Ln, Eustis, FL 32736, Eustis, FL 32736
$1,250,000
Zestimate®:$1,108,400

Listing Price

Property image 1
36530 Lazy B Ln, Eustis, FL 32736
Loc: Eustis, FL
Days Listed
3
Tax Assessed
$382k
Zestimate®
$1108k
Market Rate
Lot Size
10.10 acres
Rent Estimate
$3,919/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

Seminole Springs Elementary School

PK-5
2.8 mi away
3

Eustis Middle School

6-8
5.1 mi away
3

Eustis High School

9-12
7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.00%
Total ROI
2.3%
Cash Flow
$-4,406/mo
DSCR
0.32
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-05Listing removed$1,175,000$327
2026-05-08Price change$1,175,000$327
2026-02-23Listed for sale$1,250,000$347
2016-06-13Listing removed$485,000$135
2016-06-10Price change$485,000$135
2016-05-17Price change$495,000$138
2016-04-11Price change$525,000$146
2016-04-10Listed for sale$550,000$153
2014-09-09Sold$229,000$64
2014-08-09Listed for sale$229,900$64

Tax History

YearProperty TaxTax Assessment
2025$5,146.35$363,540
2024$5,029.46$353,300
2023$4,660.25$343,010
2022$4,480.25$333,020
2021$4,320.31$323,328
2020$4,601.52$323,233
2019$4,574.87$315,966
2018$3,966.93$281,635
2017$3,966.93$280,025
2016$3,925.4$274,266
2015$3,913.39$269,759
2014$5,246.75$309,626
2013$3,964.32$304,364
2012$4,006.99$304,364
2011$4,082.53$309,626
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,598
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,250,000Rent Basis: Observed Comp Model ($3,919/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $625/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.00%

NOI: $24,963/yr

Cash-on-Cash Yield
-18.4%

On $287,500 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$312/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$196/mo
Repairs & Maintenance (10% of rent)-$392/mo
Property Management (8% of rent)-$314/mo
Total Pure Operating Expenses-$1,839/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,919/mo
Less: Operating Expenses-$1,839/mo
Net Operating Income (NOI)+$2,080/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$-4,406/mo
$-52,868/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Eustis.