OFF_MARKETRisky Deal5 days on market
3059 S Lakeshore Ct
3059 S Lakeshore Ct, Eustis, FL 32726, Eustis, FL 32726
3059 S Lakeshore Ct, Eustis, FL 32726
Loc: Eustis, FL
Days Listed
5
Tax Assessed
$576k
Zestimate®
$908k
1% Under Valued
Lot Size
10,684 sqft
Rent Estimate
$3,656/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
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
3.49%
Total ROI
7.1%
Cash Flow
$-1,936/mo
DSCR
0.57
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $899,900Rent Basis: Observed Comp Model ($3,656/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.53%
NOI: $22,736/yr
Cash-on-Cash Yield
-16.1%
On $206,977 invested
DSCR Ratio
0.41x
Negative debt coverage
5-Yr Leveraged ROI
+13.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$470/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$183/mo
Repairs & Maintenance (10% of rent)-$366/mo
Property Management (8% of rent)-$292/mo
Total Pure Operating Expenses-$1,761/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,656/mo
Less: Operating Expenses-$1,761/mo
Net Operating Income (NOI)+$1,895/mo
Less: Debt Service (30yr @ 6.75%)-$4,669/mo
Net Cash Flow
$-2,775/mo
$-33,297/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Eustis.