6400 NW 106TH PL #20 (MLS: GC537420) For Sale

6400 NW 106TH PL #20, (Alachua), Alachua Florida 32615

Currently Rented at $1,495.00 / month

Area: 968

Property Info

  • MLS GC537420
  • Unit No 20
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 968
  • Living Area (sqft) 968
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $275.00

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Thermostat

Buy Price

$
$149,900.00

Rental Price

$
$1,495.00
  • Cap Rate
  • 8%
  • Gross Yield
  • 12%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,495.00

Cash Flow

Cap Rate8.0 Gross Yield12% Annual Rent$17,940.00 Property Taxes$2,711.57 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,940.00 $1,495.00 / mo $89,700.00 $1,495.00 / mo $179,400.00 $1,495.00 / mo
Estimated Expenses $2,711.57 $13,557.85 $27,115.70
Net Cash Flow $15,228.43 $76,142.15 $152,284.30
HOA Fees $3,300.00 $16,500.00 $33,000.00

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