4942 NW 1ST PL #67 (MLS: GC544524) For Sale
4942 NW 1ST PL #67,
(Alachua),
Gainesville Florida 32607
Currently Rented at $1,900.00 / month
Area: 1876
- MLS GC544524
- Unit No 67
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1876
- Living Area (sqft) 1584
- Foundation Slab
- Min Lease Slab
- HOA Fees $292.00
Cash Flow
|
Cap Rate6.2
|
Gross Yield8.8%
|
Annual Rent$22,800.00
|
Property Taxes$3,129.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,800.00 $1,900.00 / mo
|
$114,000.00 $1,900.00 / mo
|
$228,000.00 $1,900.00 / mo
|
| Estimated Expenses |
|
|
|
$3,129.00 |
$15,645.00 |
$31,290.00 |
| Net Cash Flow |
|
|
|
$19,671.00 |
$98,355.00 |
$196,710.00 |
| HOA Fees |
|
|
|
$3,504.00 |
$17,520.00 |
$35,040.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.