102 YACHT HARBOR DR #567 (MLS: FC321220) For Sale

102 YACHT HARBOR DR #567, (Flagler), Palm Coast Florida 32137

Currently Rented at $3,500.00 / month

Area: 1468

Property Info

  • MLS FC321220
  • Unit No 567
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1468
  • Living Area (sqft) 1351
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $796.68

Interior Features

  • Accessibility Features
  • Built-in Features
  • Ceiling Fans(s)
  • Crown Molding
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat

Buy Price

$
$519,900.00

Rental Price

$
$3,500.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • September 20, 2026
  • Rent Amount

  • $3,500.00

Cash Flow

Cap Rate5.3 Gross Yield8.1% Annual Rent$42,000.00 Property Taxes$4,962.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $42,000.00 $3,500.00 / mo $210,000.00 $3,500.00 / mo $420,000.00 $3,500.00 / mo
Estimated Expenses $4,962.00 $24,810.00 $49,620.00
Net Cash Flow $37,038.00 $185,190.00 $370,380.00
HOA Fees $9,560.16 $47,800.80 $95,601.60

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