5121-5115 UPSON AVE (MLS: O6428488) For Sale

5121-5115 UPSON AVE, (Volusia), De Leon Springs Florida 32130

Currently Rented at $3,000.00 / month

Area: 1536

Property Info

  • MLS O6428488
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) 1536
  • Living Area (sqft) 1536
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Other

Buy Price

$
$299,900.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 11%
  • Gross Yield
  • 12%
  • Lease End Date
  • -
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate11.0 Gross Yield12% Annual Rent$36,000.00 Property Taxes$2,999.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $2,999.00 $14,995.00 $29,990.00
Net Cash Flow $33,001.00 $165,005.00 $330,010.00

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