228 N ORANGE ST #A (MLS: FC309426) For Sale

228 N ORANGE ST #A, (Flagler), Bunnell Florida 32110

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS FC309426
  • Unit No A
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1260
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$349,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 5.2%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate4.6 Gross Yield5.2% Annual Rent$18,000.00 Property Taxes$1,806.17 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,806.17 $9,030.85 $18,061.70
Net Cash Flow $16,193.83 $80,969.15 $161,938.30