101 PALM HARBOR PKWY #B412 (MLS: FC322520) For Sale

101 PALM HARBOR PKWY #B412, (Flagler), Palm Coast Florida 32137

Currently Rented at $1,150.00 / month

Area: 1640

Property Info

  • MLS FC322520
  • Unit No B412
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1640
  • Living Area (sqft) 1640
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $2,522.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Elevator
  • High Ceilings
  • Kitchen/Family Room Combo
  • Other
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Thermostat
  • Vaulted Ceiling(s)

Buy Price

$
$249,000.00

Rental Price

$
$1,150.00
  • Cap Rate
  • -7.8%
  • Gross Yield
  • 5.5%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,150.00

Cash Flow

Cap Rate-7.8 Gross Yield5.5% Annual Rent$13,800.00 Property Taxes$2,979.28 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $13,800.00 $1,150.00 / mo $69,000.00 $1,150.00 / mo $138,000.00 $1,150.00 / mo
Estimated Expenses $2,979.28 $14,896.40 $29,792.80
Net Cash Flow $10,820.72 $54,103.60 $108,207.20
HOA Fees $30,264.00 $151,320.00 $302,640.00

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