547 Division Street, Daytona Beach, FL 32114
Local realty services provided by:Gulf Shores Realty ERA Powered
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:482 day(s) ago
- Updated:November 21, 2025 at 12:57 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
$459,000Active3 beds 2 baths1,040 sq. ft.4 Carter Terrace, Daytona Beach, FL 32118
MLS# 1220232Listed by: REALTY PROS ASSURED - New
$625,000Active4 beds 3 baths2,948 sq. ft.330 Bostwick Avenue, Daytona Beach, FL 32118
MLS# 1220233Listed by: 1ST FLORIDA REALTY LLC - New
$350,000Active4 beds 2 baths1,818 sq. ft.1404 Suwanee Road, Daytona Beach, FL 32114
MLS# 1220231Listed by: COLDWELL BANKER COAST REALTY - New
$369,000Active3 beds 2 baths1,767 sq. ft.521 Pelican Bay Drive, DAYTONA BEACH, FL 32119
MLS# FC314258Listed by: VENTURE DEVELOPMENT REALTY,INC - New
$349,000Active3 beds 2 baths1,702 sq. ft.144 Herring Gull Court, Daytona Beach, FL 32119
MLS# 1220227Listed by: NEWBERRY REALTY & DEVELOPMENT GROUP INC. - New
$299,900Active3 beds 2 baths1,655 sq. ft.112 Gala Circle, DAYTONA BEACH, FL 32124
MLS# V4946023Listed by: HOMESMART - Open Sun, 1 to 3pmNew
$285,000Active3 beds 2 baths1,706 sq. ft.1246 Dalmaso Drive, Daytona Beach, FL 32117
MLS# 1220220Listed by: WATSON REALTY CORP. - New
$119,000Active-- beds 1 baths343 sq. ft.313 S Atlantic Avenue #3100, Daytona Beach, FL 32118
MLS# 1220221Listed by: GAFF'S REALTY COMPANY - New
$428,900Active3 beds 2 baths1,770 sq. ft.201 Ekana Circle, Daytona Beach, FL 32124
MLS# 1220214Listed by: COLDWELL BANKER PREMIER PROPERTIES - New
$3,800,000Active10.38 Acres0 Nw Corner Of Wilder Boulevard, Daytona Beach, FL 32114
MLS# 1220216Listed by: SVN ALLIANCE COMMERCIAL REAL ESTATE ADVISORS