3003 S ATLANTIC AVE #21B4 (MLS: O6429665) For Sale

3003 S ATLANTIC AVE #21B4, (Volusia), Daytona Beach Florida 32118

Currently Rented at $2,800.00 / month

Area: 1700

Property Info

  • MLS O6429665
  • Unit No 21B4
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1700
  • Living Area (sqft) 1900
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $1,222.00

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Eat-in Kitchen
  • Elevator
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Sauna
  • Solid Wood Cabinets
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$439,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 2.9%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • -
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate2.9 Gross Yield7.7% Annual Rent$33,600.00 Property Taxes$6,069.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $6,069.00 $30,345.00 $60,690.00
Net Cash Flow $27,531.00 $137,655.00 $275,310.00
HOA Fees $14,664.00 $73,320.00 $146,640.00

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