90 FARRAGUT DR (MLS: FC305233) For Sale

90 FARRAGUT DR, (Flagler), Palm Coast Florida 32137

Currently Rented at $2,500.00 / month

Area: -

Property Info

  • MLS FC305233
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2260
  • Foundation Block
  • Min Lease -

Interior Features

  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$399,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • July 31, 2025
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.4 Gross Yield7.5% Annual Rent$30,000.00 Property Taxes$4,603.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $4,603.00 $23,015.00 $46,030.00
Net Cash Flow $25,397.00 $126,985.00 $253,970.00