200 RIVERVIEW BND S #911 (MLS: FC307627) For Sale

200 RIVERVIEW BND S #911, (Flagler), Palm Coast Florida 32137

Currently Rented at $2,100.00 / month

Area: -

Property Info

  • MLS FC307627
  • Unit No 911
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1159
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $767.51

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$289,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 4.3%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • September 30, 2025

  • Rent Amount
  • $2,100.00

Cash Flow

Cap Rate4.3 Gross Yield8.7% Annual Rent$25,200.00 Property Taxes$3,513.63 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $3,513.63 $17,568.15 $35,136.30
Net Cash Flow $21,686.37 $108,431.85 $216,863.70
HOA Fees $9,210.12 $46,050.60 $92,101.20