980 and 960 STILL RD (MLS: FC316954) For Sale

980 and 960 STILL RD, (Volusia), Pierson Florida 32180

Currently Rented at $2,500.00 / month

Area: 8976

Property Info

  • MLS FC316954
  • Unit No -
  • Bedrooms 7
  • Bathrooms 5
  • Area (sqft) 8976
  • Living Area (sqft) 4632
  • Foundation Block, Pillar/Post/Pier
  • Min Lease Block, Pillar/Post/Pier

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Other
  • Primary Bedroom Main Floor
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Thermostat
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$1,139,800.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 2%
  • Gross Yield
  • 2.6%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate2.0 Gross Yield2.6% Annual Rent$30,000.00 Property Taxes$7,171.89 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 $7,171.89 $35,859.45 $71,718.90
Net Cash Flow $22,828.11 $114,140.55 $228,281.10