547 Division Street, Daytona Beach, FL 32114
Local realty services provided by:Better Homes and Gardens Real Estate Synergy
Listed by:michael aversano
Office:one key realty
MLS#:O6346787
Source:MFRMLS
Price summary
- Price:$100,000
- Price per sq. ft.:$90.83
About this home
Purchase Price: $100,000 (as-is, distressed condition requiring full rehab). Repair Costs: $40,000 (complete overhaul needed).
All-In Cost: $140,000 (purchase + repairs; excludes closing, holding, or other fees).
Potential Rental Income: $2,490/month ($29,880/year), cited as (Housing Choice Voucher) from Daytona Beach.
Annual Expenses: Property Taxes: $1,092/year., Lawn Care: $600/year., Insurance: $1,800 (you listed this as "/month," but that would be $21,600/year Total Annual Holding Costs: $3,492/year (taxes + lawn + insurance).
Cash or hard money only (flip contract, no conventional financing).
Encroachment issue from neighboring property (buyer must accept; attorney is resolving).
5-day inspection period after contract with proof of funds.
Optional management via One Key Management: 5% monthly fee for tenant placement + 1 month's rent upfront (not mandatory).
Cap Rate Calculation in Description: $140,000 / $3,492 = listed as 21%.
As-is offer: $93.81/sq ft (low for a fixer-upper)
Annual Net Operating Income (NOI):
Base: Rental $29,880 - Expenses $3,492 = $26,388.
Adjusted: Rental $29,880 - Taxes $1,092 - Lawn $600 - Insurance $3,000 - Management (optional 5%) $1,494 = $23,694 (excludes upfront placement fee
Cap Rate (NOI / All-In Cost; measures return on investment for hold):
Base: $26,388 / $140,000 = 18.8%
Fix-and-Flip Profit Potential:
All-In Cost: $140,000 + Holding Costs (~$5,000 for 3–6 months utilities/insurance/taxes) + ˜ $145,000 total.
Potential Profit: $200k sale - $145k costs = $55,000 (26% ROI); or $200k sale - $145k = $101,000 (65% ROI).
Rule of Thumb: Aim for 70% of ARV minus repairs ($209k * 0.7 = $146,300 - $40k = $106,300 max buy price). At $100k, this passes.
Break-Even Analysis: With adjusted NOI $23,694, the property covers costs at ~80% occupancy. Cash flow: ~$1,974/month pre-tax (strong for hold).
No sellers disclosures available as neither party has lived in the home.
Contact an agent
Home facts
- Year built:1929
- Listing ID #:O6346787
- Added:430 day(s) ago
- Updated:September 29, 2025 at 01:23 PM
Rooms and interior
- Bedrooms:3
- Total bathrooms:2
- Full bathrooms:2
- Living area:1,066 sq. ft.
Heating and cooling
- Cooling:Central Air
- Heating:Central, Electric
Structure and exterior
- Year built:1929
- Building area:1,066 sq. ft.
- Lot area:0.11 Acres
Utilities
- Water:Public, Water Connected
- Sewer:Public Sewer, Sewer Connected
Finances and disclosures
- Price:$100,000
- Price per sq. ft.:$90.83
- Tax amount:$1,092 (2024)
New listings near 547 Division Street
- New$175,000Active4 beds 1 baths1,624 sq. ft.
141 Kingston Avenue, Daytona Beach, FL 32114
MLS# 1218332Listed by: KELLER WILLIAMS REALTY FLORIDA PARTNERS - New$239,900Active4 beds 2 baths1,242 sq. ft.
701 S Palmetto Avenue #705, DAYTONA BEACH, FL 32114
MLS# O6348079Listed by: RLW REALTY - New$199,000Active3 beds 2 baths1,322 sq. ft.
167 Daytona Avenue, DAYTONA BEACH, FL 32117
MLS# FC312885Listed by: SIMPLY REAL ESTATE - New$289,900Active2 beds 1 baths744 sq. ft.
1540 Center Avenue, DAYTONA BEACH, FL 32117
MLS# O6348052Listed by: LPT REALTY, LLC - New$199,000Active2 beds 2 baths793 sq. ft.
1909 S Atlantic Avenue #411 & 412, DAYTONA BEACH, FL 32118
MLS# TB8432277Listed by: BRIGHTWILD REAL ESTATE - New$475,000Active2 beds 2 baths1,563 sq. ft.
640 Margaritaville Avenue, Daytona Beach, FL 32124
MLS# 1218325Listed by: BOB HODGES AND SONS REALTY - New$450,000Active2 beds 2 baths1,509 sq. ft.
306 Coral Reef Way, Daytona Beach, FL 32124
MLS# 1218324Listed by: BOB HODGES AND SONS REALTY - New$694,500Active5 beds 5 baths3,807 sq. ft.
3243 Legends Preserve Drive, Daytona Beach, FL 32124
MLS# 1218323Listed by: AMERICA'S ELITE REALTY LLC - New$289,500Active3 beds 2 baths1,450 sq. ft.
1390 Powers Avenue, DAYTONA BEACH, FL 32117
MLS# V4945135Listed by: COLDWELL BANKER COAST REALTY - New$285,000Active2 beds 2 baths1,189 sq. ft.
3023 S Atlantic Avenue #6060, DAYTONA BEACH, FL 32118
MLS# O6347483Listed by: COLDWELL BANKER RESIDENTIAL RE