5134 SW 92ND CT (MLS: GC543984) For Sale

5134 SW 92ND CT, (Alachua), Gainesville Florida 32608

Currently Rented at $1,750.00 / month

Area: 1008

Property Info

  • MLS GC543984
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1008
  • Living Area (sqft) 952
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $146.33

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Thermostat
  • Window Treatments

Buy Price

$
$235,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 8.9%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate6.6 Gross Yield8.9% Annual Rent$21,000.00 Property Taxes$3,726.36 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $3,726.36 $18,631.80 $37,263.60
Net Cash Flow $17,273.64 $86,368.20 $172,736.40
HOA Fees $1,755.96 $8,779.80 $17,559.60

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