3350 SW 120TH TER (MLS: GC528455) For Sale

3350 SW 120TH TER, (Alachua), Gainesville Florida 32608

Currently Rented at $3,295.00 / month

Area: -

Property Info

  • MLS GC528455
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1778
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $7.92

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Other
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$499,900.00

Rental Price

$
$3,295.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • May 31, 2025

  • Rent Amount
  • $3,295.00

Cash Flow

Cap Rate5.7 Gross Yield7.9% Annual Rent$39,540.00 Property Taxes$10,903.30 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $39,540.00 $3,295.00 / mo $197,700.00 $3,295.00 / mo $395,400.00 $3,295.00 / mo
Estimated Expenses $10,903.30 $54,516.50 $109,033.00
Net Cash Flow $28,636.70 $143,183.50 $286,367.00
HOA Fees $95.04 $475.20 $950.40