4802 SW 51ST WAY (MLS: GC537568) For Sale

4802 SW 51ST WAY, (Alachua), Gainesville Florida 32608

Currently Rented at $2,900.00 / month

Area: 2844

Property Info

  • MLS GC537568
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 2844
  • Living Area (sqft) 2342
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $73.00

Interior Features

  • Ceiling Fans(s)
  • Chair Rail

Buy Price

$
$410,000.00

Rental Price

$
$2,900.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • July 28, 2026
  • Rent Amount

  • $2,900.00

Cash Flow

Cap Rate6.0 Gross Yield8.5% Annual Rent$34,800.00 Property Taxes$9,119.03 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,800.00 $2,900.00 / mo $174,000.00 $2,900.00 / mo $348,000.00 $2,900.00 / mo
Estimated Expenses $9,119.03 $45,595.15 $91,190.30
Net Cash Flow $25,680.97 $128,404.85 $256,809.70
HOA Fees $876.00 $4,380.00 $8,760.00

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