1741 STATE ROAD 20 (MLS: O6305211) For Sale

1741 STATE ROAD 20, (Alachua), Hawthorne Florida 32640

Currently Rented at $1,349.00 / month

Area: 936

Property Info

  • MLS O6305211
  • Unit No -
  • Bedrooms 3
  • Bathrooms 1
  • Area (sqft) 936
  • Living Area (sqft) 936
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Split Bedroom

Buy Price

$
$99,500.00

Rental Price

$
$1,349.00
  • Cap Rate
  • 15.4%
  • Gross Yield
  • 16.3%
  • Lease End Date
  • -
  • Rent Amount

  • $1,349.00

Cash Flow

Cap Rate15.4 Gross Yield16.3% Annual Rent$16,188.00 Property Taxes$815.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,188.00 $1,349.00 / mo $80,940.00 $1,349.00 / mo $161,880.00 $1,349.00 / mo
Estimated Expenses $815.44 $4,077.20 $8,154.40
Net Cash Flow $15,372.56 $76,862.80 $153,725.60