623 GRAND RESERVE DR (MLS: FC322750) For Sale

623 GRAND RESERVE DR, (Flagler), Bunnell Florida 32110

Currently Rented at $2,500.00 / month

Area: 2299

Property Info

  • MLS FC322750
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2299
  • Living Area (sqft) 1714
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $4.75

Interior Features

  • Thermostat

Buy Price

$
$305,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate7.4 Gross Yield9.8% Annual Rent$30,000.00 Property Taxes$7,370.48 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 $7,370.48 $36,852.40 $73,704.80
Net Cash Flow $22,629.52 $113,147.60 $226,295.20
HOA Fees $57.00 $285.00 $570.00

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