101 N RIVERSIDE DR #2090 (MLS: NS1084019) For Sale

101 N RIVERSIDE DR #2090, (Volusia), New Smyrna Beach Florida 32168

Currently Rented at $1,850.00 / month

Area: 1100

Property Info

  • MLS NS1084019
  • Unit No 2090
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1100
  • Living Area (sqft) 1000
  • Foundation Block, Concrete Perimeter
  • Min Lease Block, Concrete Perimeter
  • HOA Fees $525.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Thermostat
  • Window Treatments

Buy Price

$
$331,500.00

Rental Price

$
$1,850.00
  • Cap Rate
  • 3.5%
  • Gross Yield
  • 6.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,850.00

Cash Flow

Cap Rate3.5 Gross Yield6.7% Annual Rent$22,200.00 Property Taxes$4,380.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,200.00 $1,850.00 / mo $111,000.00 $1,850.00 / mo $222,000.00 $1,850.00 / mo
Estimated Expenses $4,380.00 $21,900.00 $43,800.00
Net Cash Flow $17,820.00 $89,100.00 $178,200.00
HOA Fees $6,300.00 $31,500.00 $63,000.00

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