2057 HAVASU FALLS DR (MLS: V4951397) For Sale

2057 HAVASU FALLS DR, (Volusia), Deland Florida 32724

Currently Rented at $2,550.00 / month

Area: 2226

Property Info

  • MLS V4951397
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2226
  • Living Area (sqft) 1603
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $96.33

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Stone Counters
  • Window Treatments

Buy Price

$
$395,000.00

Rental Price

$
$2,550.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $2,550.00

Cash Flow

Cap Rate5.8 Gross Yield7.7% Annual Rent$30,600.00 Property Taxes$6,510.83 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,600.00 $2,550.00 / mo $153,000.00 $2,550.00 / mo $306,000.00 $2,550.00 / mo
Estimated Expenses $6,510.83 $32,554.15 $65,108.30
Net Cash Flow $24,089.17 $120,445.85 $240,891.70
HOA Fees $1,155.96 $5,779.80 $11,559.60

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