Updated Duplex With
For Sale
$249,000
Pending
820 Narcissus Avenue, Daytona Beach, FL 32117
Residential Income, Daytona Beach, FL
Property Size1,240 SF
Lot Size0.22 Acres
Days on Market94
Property Features for 820 Narcissus Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Bedrooms
2
Bathrooms
2
Full bathrooms
2
Rooms
Bedroom 1, Bathroom 1, Bathroom 2, Bedroom 2
Parking features
Carport
Subdivision
Mc Nair
Lot features
Many Trees
Directions
From Nova Road, head north to 8th Street and turn right. Continue to Narcissus Avenue and turn left.
Standard status
Pending
APN
523718010200
Size
1,240 SF
Lot size
0.22 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
LOT 20 EXC S 5 FT & LOTS 21 & 22 BLK 1 J L MCNAIR ADD MB 9 P G 162 PER OR 1757 PG 0977 PER OR 6782 PG 3889 PER OR 6889 PG 3854 PER OR 7265 PG 1811 PER OR 7790 PG 0262 PER OR 8700 PG
Tax Annual Amount
3430
Legal Description
LOT 20 EXC S 5 FT & LOTS 21 & 22 BLK 1 J L MCNAIR ADD MB 9 P G 162 PER OR 1757 PG 0977 PER OR 6782 PG 3889 PER OR 6889 PG 3854 PER OR 7265 PG 1811 PER OR 7790 PG 0262 PER OR 8700 PG
Utilities
Utilities
Cable Available
Cooling system
Wall/Window Unit(s), Window Unit(s)
Water source
Public
Building Details
Year built
1960
Floors in Building
1
Number of units
2
Listing Agency:
Realty Pros Assured
(386) 677-7653
Listed By:
Jean Ivis
(386) 299-3338
Added: Jul 16
Changed: Oct 11
Last Checked: Oct 17 at 8:06PM
MLS# 1228712
Copyright © 2026 Daytona Beach Area Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This duplex contains two fully occupied one-bedroom, one-bathroom residences within 1,240 square feet. The roof was replaced in late 2023, and a carport provides covered parking. Public water service and cable availability are also identified for the property. Built in 1960, the building sits on a 0.22-acre parcel and is configured for ongoing residential rental use.
Current operating assumptions indicate an estimated 7.64 cap rate and annual net operating income of $19,017. The property includes separate bedrooms and bathrooms for each unit, creating a straightforward two-unit configuration for an income-property buyer.
Current operating assumptions indicate an estimated 7.64 cap rate and annual net operating income of $19,017. The property includes separate bedrooms and bathrooms for each unit, creating a straightforward two-unit configuration for an income-property buyer.
Key Highlights
- Two fully occupied 1‑bedroom, 1‑bathroom units
- 1,240 square feet on a 0.22‑acre parcel
- Roof replacement completed in late 2023
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$10,878
Cap Rate
4.37%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$217,560
$217.6K
Cap Rate 7%
$155,400
$155.4K
Cap Rate 9%
$120,867
$120.9K
Market Conditions
NOI Build-Up for 1,240 SF
Gross rent
$17.3K $13.92/SF
− Vacancy
−$1.7K −$1.39/SF
EGI
$15.5K $12.53/SF
− OpEx
−$4.7K −$3.76/SF
NOI
$10.9K $8.77/SF
Area
Volusia County, FL
Vacancy
9.97%
Lease Rate
$13.92 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$217,560
Cap Rate 7%
$155,400
Cap Rate 9%
$120,867
Alternative Uses
Best Use
Multifamily LT 5
$155.4K
$136.0K – $181.3K
NOI $10,878 @ 7.0% cap · market cap 4.37%
Second Best
Apartment 5plus
$135.0K
$118.1K – $157.5K
NOI $9,449 @ 7.0% cap · market cap 3.79%
Theoretical Best
Office A
$365.6K
$319.9K – $426.6K
NOI $25,594 @ 7.0% cap · market cap 10.28%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
2
Residential units
100%
Occupancy
Yes
Paved road access
Location Intelligence
Trade Area within ½ mile
613
Businesses Nearby
Explore this area
Business Placement
Demographics for 32117, FL
28,223
Population
14,392
Households
2
Avg Household Size
43
Median Age
21%
College-Educated
90%
High-School Grad
12.0 sq mi
ZIP Area
2,352
Density / Sq Mi
$52,132
Median Household Income
$32,189
Median Earnings
$1,392
Median Rent
$175,500
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - Fully occupied rental property with two separate residences, recent roof replacement, and on-site covered parking.
Where is this duplex located?
The property is located at 820 Narcissus Avenue Daytona Beach, FL.
What is the asking price?
The asking price for this property is $249,000.
What are key features of this property?
This property features: Two fully occupied 1‑bedroom, 1‑bathroom units; 1,240 square feet on a 0.22‑acre parcel; Roof replacement completed in late 2023
