3430 NW 21ST DR #D-2 (MLS: GC536805) For Sale

3430 NW 21ST DR #D-2, (Alachua), Gainesville Florida 32605

Currently Rented at $1,375.00 / month

Area: 962

Property Info

  • MLS GC536805
  • Unit No D-2
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 962
  • Living Area (sqft) 962
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $377.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Thermostat
  • Window Treatments

Buy Price

$
$139,900.00

Rental Price

$
$1,375.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 11.8%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,375.00

Cash Flow

Cap Rate6.5 Gross Yield11.8% Annual Rent$16,500.00 Property Taxes$2,870.63 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,500.00 $1,375.00 / mo $82,500.00 $1,375.00 / mo $165,000.00 $1,375.00 / mo
Estimated Expenses $2,870.63 $14,353.15 $28,706.30
Net Cash Flow $13,629.37 $68,146.85 $136,293.70
HOA Fees $4,524.00 $22,620.00 $45,240.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.