22 ULSTER CT (MLS: FC318744) For Sale

22 ULSTER CT, (Flagler), Palm Coast Florida 32164

Currently Rented at $2,500.00 / month

Area: 3530

Property Info

  • MLS FC318744
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 3530
  • Living Area (sqft) 2902
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • High Ceilings
  • Open Floorplan
  • Thermostat

Buy Price

$
$410,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.8 Gross Yield7.3% Annual Rent$30,000.00 Property Taxes$6,158.02 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 $6,158.02 $30,790.10 $61,580.20
Net Cash Flow $23,841.98 $119,209.90 $238,419.80