1312 MARDRAKE RD (MLS: O6284142) For Sale

1312 MARDRAKE RD, (Volusia), Daytona Beach Florida 32114

Currently Rented at $3,100.00 / month

Area: -

Property Info

  • MLS O6284142
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2078
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Solid Surface Counters

Buy Price

$
$385,000.00

Rental Price

$
$3,100.00
  • Cap Rate
  • 8.3%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • -

  • Rent Amount
  • $3,100.00

Cash Flow

Cap Rate8.3 Gross Yield9.7% Annual Rent$37,200.00 Property Taxes$5,304.55 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $37,200.00 $3,100.00 / mo $186,000.00 $3,100.00 / mo $372,000.00 $3,100.00 / mo
Estimated Expenses $5,304.55 $26,522.75 $53,045.50
Net Cash Flow $31,895.45 $159,477.25 $318,954.50