101 PALM HARBOR PKWY #A403 (MLS: FC309994) For Sale

101 PALM HARBOR PKWY #A403, (Flagler), Palm Coast Florida 32137

Currently Rented at $1,200.00 / month

Area: 2500

Property Info

  • MLS FC309994
  • Unit No A403
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) 2500
  • Living Area (sqft) 2500
  • Foundation Block
  • Min Lease Block
  • HOA Fees $1,860.00

Interior Features

  • Cathedral Ceiling(s)
  • Elevator
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$349,000.00

Rental Price

$
$1,200.00
  • Cap Rate
  • -3.6%
  • Gross Yield
  • 4.1%
  • Lease End Date
  • December 31, 2025
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate-3.6 Gross Yield4.1% Annual Rent$14,400.00 Property Taxes$4,802.02 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $4,802.02 $24,010.10 $48,020.20
Net Cash Flow $9,597.98 $47,989.90 $95,979.80
HOA Fees $22,320.00 $111,600.00 $223,200.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.