4155 S ATLANTIC AVE #5090 (MLS: NS1083435) For Sale

4155 S ATLANTIC AVE #5090, (Volusia), New Smyrna Beach Florida 32169

Currently Rented at $4,500.00 / month

Area: -

Property Info

  • MLS NS1083435
  • Unit No 5090
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 701
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $563.44

Interior Features

  • Living Room/Dining Room Combo
  • Walk-In Closet(s)

Buy Price

$
$350,000.00

Rental Price

$
$4,500.00
  • Cap Rate
  • 12%
  • Gross Yield
  • 15.4%
  • Lease End Date
  • -
  • Rent Amount

  • $4,500.00

Cash Flow

Cap Rate12.0 Gross Yield15.4% Annual Rent$54,000.00 Property Taxes$5,202.94 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $54,000.00 $4,500.00 / mo $270,000.00 $4,500.00 / mo $540,000.00 $4,500.00 / mo
Estimated Expenses $5,202.94 $26,014.70 $52,029.40
Net Cash Flow $48,797.06 $243,985.30 $487,970.60
HOA Fees $6,761.28 $33,806.40 $67,612.80