12581 NW 159TH WAY (MLS: GC542018) For Sale

12581 NW 159TH WAY, (Alachua), Alachua Florida 32615

Currently Rented at $2,450.00 / month

Area: 2267

Property Info

  • MLS GC542018
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2267
  • Living Area (sqft) 1547
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $35.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$302,500.00

Rental Price

$
$2,450.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • September 01, 2026
  • Rent Amount

  • $2,450.00

Cash Flow

Cap Rate7.0 Gross Yield9.7% Annual Rent$29,400.00 Property Taxes$7,736.99 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $29,400.00 $2,450.00 / mo $147,000.00 $2,450.00 / mo $294,000.00 $2,450.00 / mo
Estimated Expenses $7,736.99 $38,684.95 $77,369.90
Net Cash Flow $21,663.01 $108,315.05 $216,630.10
HOA Fees $420.00 $2,100.00 $4,200.00

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