608 NAVIGATORS WAY (MLS: O6263470) For Sale

608 NAVIGATORS WAY, (Volusia), Edgewater Florida 32141

Currently Rented at $1,900.00 / month

Area: -

Property Info

  • MLS O6263470
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1748
  • Foundation Other
  • Min Lease Other
  • HOA Fees $258.33

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor

Buy Price

$
$245,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • May 20, 2025

  • Rent Amount
  • $1,900.00

Cash Flow

Cap Rate6.3 Gross Yield9.3% Annual Rent$22,800.00 Property Taxes$4,363.96 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $4,363.96 $21,819.80 $43,639.60
Net Cash Flow $18,436.04 $92,180.20 $184,360.40
HOA Fees $3,099.96 $15,499.80 $30,999.60