9177 SW 52ND RD #203 (MLS: GC542595) For Sale

9177 SW 52ND RD #203, (Alachua), Gainesville Florida 32608

Currently Rented at $1,500.00 / month

Area: 1211

Property Info

  • MLS GC542595
  • Unit No 203
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1211
  • Living Area (sqft) 1111
  • Foundation Other
  • Min Lease Other
  • HOA Fees $574.92

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$190,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 3.7%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate3.7 Gross Yield9.5% Annual Rent$18,000.00 Property Taxes$4,096.26 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $4,096.26 $20,481.30 $40,962.60
Net Cash Flow $13,903.74 $69,518.70 $139,037.40
HOA Fees $6,899.04 $34,495.20 $68,990.40

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