4680 SW 48TH WAY #120 (MLS: GC542765) For Sale

4680 SW 48TH WAY #120, (Alachua), Gainesville Florida 32608

Currently Rented at $1,500.00 / month

Area: 1241

Property Info

  • MLS GC542765
  • Unit No 120
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1241
  • Living Area (sqft) 1120
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $393.00

Interior Features

  • Ceiling Fans(s)
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$199,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 9%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate4.7 Gross Yield9% Annual Rent$18,000.00 Property Taxes$3,809.49 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 $3,809.49 $19,047.45 $38,094.90
Net Cash Flow $14,190.51 $70,952.55 $141,905.10
HOA Fees $4,716.00 $23,580.00 $47,160.00

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