Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$199,000

Sale Pending
1640 Juno Trl Apt 101A, Astor, FL 32102
2 Beds
2 Baths
1,178 Square Feet
1.51 Acres Lot
Built in 1975
Sale Pending
1 Units
Checked: 1 day ago
Updated: Jul 22, 2025 at 09:27AM

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$76
Cap Rate
5.7%
Cash-on-Cash Return
-2.0%
Debt Coverage Ratio
0.93
Internal Rate of Return (5 years)
2.1%

Property Description


1.51 Acres Lot
Built in 1975
Sale Pending
1 Units

Huge Price Adjustment!! Fully furnished!! EXCELLENT OPPURTUNITY TO PURCHASE A GROUND FLOOR CORNER UNIT ON THE ST. JOHN'S RIVER! This unit is a 2 bedroom 2 bathroom with a wraparound porch. Lovely home recentlly remodeled, it has real wood cabinets, tile and vinyl flooring throughought, and it is move in ready. This home comes with an its own boathouse and lift, as well as its own carport spot. This well kept community is a great way to enjoy the River! If you are looking to fish every day, this is the spot for you. You can fish from the dock or drop your boat in the water and fish one of Florida's best Bass fishing lakes, Lake George.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Carport
  • Details: Boat, Covered
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Material: Shingle

HOA

  • Association: Cindy Britt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 581901011010
  • Lot Size: 65691 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1975

Tax Information

  • Annual Tax: $1,931

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Volusia

Listing Details


Listed by:
Tracy Brainard
RIVER REALTY GROUP
(386) 804-9924

Source:
Stellar MLS
MLS#: R4909078
Stellar MLS

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$76
Cap Rate
5.7%
Cash-on-Cash Return
-2.0%
Debt Coverage Ratio
0.93
Internal Rate of Return (5 years)
2.1%

Purchase Details

Find an Agent

Purchase price:
$199,000
Amount financed:
-$159,200
Down payment:
$39,800
Closing costs:
$5,970
Rehab costs:
$0
Initial cash invested:
$45,770
Square feet:
1,178
Cost per square foot:
$169
Monthly rent per square foot:
$1.36

Financing Details

Find a Lender

Loan amount:
$159,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,019
Property tax:
$161
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,292

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$161-$1,932
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (35%)
35%-$561-$6,732

Cash Flow


Monthly Yearly
Net operating income:
$943 $11,316
Mortgage payments:
-$1,019 -$12,228
Cash flow:
$76 $912