1504 VIRGINIA AVE #204 (MLS: FC321636) For Sale

1504 VIRGINIA AVE #204, (Volusia), Daytona Beach Florida 32114

Currently Rented at $1,500.00 / month

Area: 975

Property Info

  • MLS FC321636
  • Unit No 204
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 975
  • Living Area (sqft) 975
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $491.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$89,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 12%
  • Gross Yield
  • 20%
  • Lease End Date
  • October 01, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate12.0 Gross Yield20% Annual Rent$18,000.00 Property Taxes$1,297.00 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 $1,297.00 $6,485.00 $12,970.00
Net Cash Flow $16,703.00 $83,515.00 $167,030.00
HOA Fees $5,892.00 $29,460.00 $58,920.00

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