115 NW 20TH DR (MLS: GC544131) For Sale

115 NW 20TH DR, (Alachua), Gainesville Florida 32603

Currently Rented at $1,800.00 / month

Area: 1529

Property Info

  • MLS GC544131
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1529
  • Living Area (sqft) 1035
  • Foundation Crawlspace
  • Min Lease -

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Window Treatments

Buy Price

$
$399,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 3.5%
  • Gross Yield
  • 5.4%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate3.5 Gross Yield5.4% Annual Rent$21,600.00 Property Taxes$7,417.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $7,417.00 $37,085.00 $74,170.00
Net Cash Flow $14,183.00 $70,915.00 $141,830.00

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