13200 W NEWBERRY RD #112 (MLS: GC528503) For Sale

13200 W NEWBERRY RD #112, (Alachua), Newberry Florida 32669

Currently Rented at $1,350.00 / month

Area: -

Property Info

  • MLS GC528503
  • Unit No 112
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1465
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $397.00

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$229,000.00

Rental Price

$
$1,350.00
  • Cap Rate
  • 3.2%
  • Gross Yield
  • 7.1%
  • Lease End Date
  • May 31, 2025

  • Rent Amount
  • $1,350.00

Cash Flow

Cap Rate3.2 Gross Yield7.1% Annual Rent$16,200.00 Property Taxes$4,051.07 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,200.00 $1,350.00 / mo $81,000.00 $1,350.00 / mo $162,000.00 $1,350.00 / mo
Estimated Expenses $4,051.07 $20,255.35 $40,510.70
Net Cash Flow $12,148.93 $60,744.65 $121,489.30
HOA Fees $4,764.00 $23,820.00 $47,640.00