1580 REVERE LN (MLS: V4948182) For Sale

1580 REVERE LN, (Volusia), Daytona Beach Florida 32117

Currently Rented at $1,500.00 / month

Area: 856

Property Info

  • MLS V4948182
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 856
  • Living Area (sqft) 856
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $150.00

Interior Features

  • Ceiling Fans(s)
  • Primary Bedroom Main Floor
  • Split Bedroom

Buy Price

$
$160,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 8.6%
  • Gross Yield
  • 11.3%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate8.6 Gross Yield11.3% Annual Rent$18,000.00 Property Taxes$2,375.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,375.00 $11,875.00 $23,750.00
Net Cash Flow $15,625.00 $78,125.00 $156,250.00
HOA Fees $1,800.00 $9,000.00 $18,000.00

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