OFF_MARKETExcellent Deal5 days on market

1813 Lakewood Dr

1813 Lakewood Dr, Saint Cloud, FL 34771, Saint Cloud, FL 34771
$550,000
Zestimate®:$544,200

Listing Price

Property image 1
1813 Lakewood Dr, Saint Cloud, FL 34771
Loc: Saint Cloud, FL
Days Listed
5
Tax Assessed
$386k
Zestimate®
$544k
Market Rate
Lot Size
0.51 acres
Rent Estimate
$2,654/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

Hickory Tree Elementary School

PK-5
4.8 mi away
6

Middle School AA

6-8
5 mi away
5

Harmony High School

9-12
4.8 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
7.58%
Total ROI
27.6%
Cash Flow
$692/mo
DSCR
1.25
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
2026-06-12Sold$550,000$256
2026-04-30Pending sale$550,000$256
2026-04-09Listed for sale$550,000$256
2010-08-06Sold$170,000$79
2010-05-28Price change$184,900$86
2010-04-26Price change$194,900$91
2010-03-29Listed for sale$0
2006-07-03Sold$345,000$161
2005-07-08Sold$305,000$142
2004-08-04Sold$234,000$109
2003-02-24Sold$30,500$14

Tax History

YearProperty TaxTax Assessment
2025$3,223.15$385,700
2024$3,053.41$386,500
2023$2,986.87$379,200
2022$2,858.25$305,500
2021$2,833.18$279,400
2020$2,783.04$245,300
2019$2,739.35$240,000
2018$2,739.35$186,835
2017$2,638.79$182,993
2016$2,634.16$179,230
2015$2,597.04$177,985
2014$2,585.81$176,573
2013$0$156,821
2012$0$154,200
2011$0$160,600
2010$0$169,400
2006$0$224,400
2004$0$24,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,148
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: $550,000Rent Basis: Observed Comp Model ($2,654/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.17%

NOI: $17,443/yr

Cash-on-Cash Yield
-13.3%

On $126,500 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.8%

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)-$315/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$133/mo
Repairs & Maintenance (10% of rent)-$265/mo
Property Management (8% of rent)-$212/mo
Total Pure Operating Expenses-$1,200/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,654/mo
Less: Operating Expenses-$1,200/mo
Net Operating Income (NOI)+$1,454/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,400/mo
$-16,803/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Cloud.