6403 ADRIANNE CT (MLS: NS1084493) For Sale

6403 ADRIANNE CT, (Volusia), Port Orange Florida 32128

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS NS1084493
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1747
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $53.33

Interior Features

  • Open Floorplan
  • Primary Bedroom Main Floor

Buy Price

$
$399,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 2.9%
  • Gross Yield
  • 4.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate2.9 Gross Yield4.5% Annual Rent$18,000.00 Property Taxes$5,584.46 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 $5,584.46 $27,922.30 $55,844.60
Net Cash Flow $12,415.54 $62,077.70 $124,155.40
HOA Fees $639.96 $3,199.80 $6,399.60