3705 SW 27TH ST #426 (MLS: GC528365) For Sale

3705 SW 27TH ST #426, (Alachua), Gainesville Florida 32608

Currently Rented at $1,100.00 / month

Area: -

Property Info

  • MLS GC528365
  • Unit No 426
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 600
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $263.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$145,900.00

Rental Price

$
$1,100.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 9%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $1,100.00

Cash Flow

Cap Rate5.2 Gross Yield9% Annual Rent$13,200.00 Property Taxes$2,470.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $13,200.00 $1,100.00 / mo $66,000.00 $1,100.00 / mo $132,000.00 $1,100.00 / mo
Estimated Expenses $2,470.00 $12,350.00 $24,700.00
Net Cash Flow $10,730.00 $53,650.00 $107,300.00
HOA Fees $3,156.00 $15,780.00 $31,560.00