OFF_MARKETRisky Deal91 days on market

3301 N Lake Dr Lot 12

3301 N Lake Dr Lot 12, Plant City, FL 33563, Plant City, FL 33563
$39,000

Listing Price

Property image 1
3301 N Lake Dr Lot 12, Plant City, FL 33563
Loc: Plant City, FL
Days Listed
91
Lot Size
1.69 acres
Type
lot

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

Bryan Elementary School

PK-5
0.8 mi away
3

Tomlin Middle School

6-8
0.5 mi away
6

Strawberry Crest High School

9-12
4.9 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
1.80%
Total ROI
-2.1%
Cash Flow
$-144/mo
DSCR
0.29
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
2026-04-21Listed for sale$39,000
2026-03-20Pending sale$39,000
2026-02-06Listed for sale$39,000
2026-02-05Pending sale$39,000
2026-01-27Listed for sale$39,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
0
Sq Ft
0
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: $39,000Rent Basis: Modeled Estimate ($312/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.80%

NOI: $701/yr

Cash-on-Cash Yield
-19.3%

On $8,970 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-2.1%

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)-$32/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$16/mo
Repairs & Maintenance (10% of rent)-$31/mo
Property Management (8% of rent)-$25/mo
Total Pure Operating Expenses-$254/mo
Net Investor Cash Flow
Gross Scheduled Rent+$312/mo
Less: Operating Expenses-$254/mo
Net Operating Income (NOI)+$58/mo
Less: Debt Service (30yr @ 6.75%)-$202/mo
Net Cash Flow
$-144/mo
$-1,728/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.