Duplex Property With Accessory Dwelling
For Sale
$380,000
Pending
315 DORSETT Avenue, Lake Wales, FL 33853
Residential Income, LAKE WALES, FL
Property Size1,672 SF
Lot Size0.15 Acres
Days on Market359
Property Features for 315 DORSETT Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Zoning
IND
Bedrooms
7
Bathrooms
7
Full bathrooms
7
Rooms
Bathroom 5, Bathroom 2, Bedroom 6, Bedroom 1, Bathroom 7, Bedroom 3, Bedroom 4, Bathroom 1, Bedroom 7, Bathroom 6, Bedroom 2, Bathroom 4, Bathroom 3, Bedroom 5
Interior features
Ceiling Fans(s), Open Floorplan
Exterior features
Balcony
Subdivision
THULBERRYS SECOND SUB
Directions
Drive west on West Central Ave. Right to North Walker St. Right to Dorsett Ave. Property is on the right.
Standard status
Pending
APN
27-30-02-899000-008100
Size
1,672 SF
Lot size
0.15 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
THULBERRYS SECOND SUB PB 24 PG 21 BLK 8 LOT 10
Tax Annual Amount
2000
Legal Description
THULBERRYS SECOND SUB PB 24 PG 21 BLK 8 LOT 10
Utilities
Utilities
Cable Available
Sewer type
Private Sewer
Heating system
Natural Gas
Cooling system
Central Air
Water source
Public
Building Details
Year built
2025
Number of units
2
Building materials
Block
Roof type
Shingle
Listing Agency:
BEYCOME OF FLORIDA LLC
(804) 656-5007
Listed By:
Steven Koleno · License #3469487
(844) 239-2663
Added: Sep 17, 2025
Changed: Sep 5
Last Checked: Sep 10 at 3:06AM
MLS# O6344998
Copyright © 2026 Stellar MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This under-construction duplex property is planned as a new primary residence paired with a separate accessory dwelling unit. The property measures 1,672 square feet on a 0.15-acre lot and is expected to be completed in January 2026. Planned features include an open floorplan, ceiling fans, central air, natural gas heating, a balcony, and an outdoor patio. Block construction, a shingle roof, public water, private sewer, and cable availability are also specified.
Located in Lake Wales, Florida, the property carries IND zoning and is identified with a 2025 build year. The configuration provides two residential components within one planned development, supporting owner occupancy alongside separate residential use.
Located in Lake Wales, Florida, the property carries IND zoning and is identified with a 2025 build year. The configuration provides two residential components within one planned development, supporting owner occupancy alongside separate residential use.
Key Highlights
- Two‑home configuration with a primary residence and accessory dwelling unit
- 1,672 square feet on a 0.15‑acre lot
- Under construction with estimated completion in January 2026
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$17,728
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.67%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$354,560
$354.6K
Cap Rate 7%
$253,257
$253.3K
Cap Rate 9%
$196,978
$197.0K
Market Conditions
NOI Build-Up for 1,672 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$27.1K $16.20/SF
− Vacancy
−$1.8K −$1.05/SF
EGI
$25.3K $15.15/SF
− OpEx
−$7.6K −$4.54/SF
NOI
$17.7K $10.60/SF
Area
Polk County, FL
Vacancy
6.50%
Lease Rate
$16.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$354,560
Cap Rate 7%
$253,257
Cap Rate 9%
$196,978
Alternative Uses
Best Use
Multifamily LT 5
$253.3K
$221.6K – $295.5K
NOI $17,728 @ 7.0% cap · market cap 4.67%
Second Best
Apartment 5plus
$226.2K
$198.0K – $264.0K
NOI $15,837 @ 7.0% cap · market cap 4.17%
Theoretical Best
Office A
$401.8K
$351.6K – $468.8K
NOI $28,126 @ 7.0% cap · market cap 7.40%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
507
Businesses Nearby
Explore this area
Business Placement
Demographics for 33853, FL
12,404
Population
5,483
Households
2.3
Avg Household Size
38
Median Age
19%
College-Educated
85%
High-School Grad
8.7 sq mi
ZIP Area
1,426
Density / Sq Mi
$40,938
Median Household Income
$35,470
Median Earnings
$965
Median Rent
$198,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Under-construction residential income property with a primary home and separate accessory dwelling unit.
Where is this duplex located?
The property is located at 315 DORSETT Avenue Lake Wales, FL.
What is the asking price?
The asking price for this property is $380,000.
What are key features of this property?
This property features: Two‑home configuration with a primary residence and accessory dwelling unit; 1,672 square feet on a 0.15‑acre lot; Under construction with estimated completion in January 2026
