515 STOWERS DR (MLS: V4941066) For Sale

515 STOWERS DR, (Volusia), New Smyrna Beach Florida 32168

Currently Rented at $1,995.00 / month

Area: -

Property Info

  • MLS V4941066
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1736
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $56.25

Interior Features

  • Eat-in Kitchen
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$385,000.00

Rental Price

$
$1,995.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 6.2%
  • Lease End Date
  • April 30, 2025

  • Rent Amount
  • $1,995.00

Cash Flow

Cap Rate4.8 Gross Yield6.2% Annual Rent$23,940.00 Property Taxes$4,971.56 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,940.00 $1,995.00 / mo $119,700.00 $1,995.00 / mo $239,400.00 $1,995.00 / mo
Estimated Expenses $4,971.56 $24,857.80 $49,715.60
Net Cash Flow $18,968.44 $94,842.20 $189,684.40
HOA Fees $675.00 $3,375.00 $6,750.00