22 BIRDIE DR (MLS: NS1087080) For Sale

22 BIRDIE DR, (Volusia), New Smyrna Beach Florida 32168

Currently Rented at $1,300.00 / month

Area: 1187

Property Info

  • MLS NS1087080
  • Unit No -
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) 1187
  • Living Area (sqft) 780
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $22.50

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$165,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 7.7%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate7.7 Gross Yield9.5% Annual Rent$15,600.00 Property Taxes$2,601.61 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $2,601.61 $13,008.05 $26,016.10
Net Cash Flow $12,998.39 $64,991.95 $129,983.90
HOA Fees $270.00 $1,350.00 $2,700.00

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