1741 STATE ROAD 20 (MLS: O6439764) For Sale

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

Currently Rented at $1,250.00 / month

Area: 936

Property Info

  • MLS O6439764
  • 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

$
$99,900.00

Rental Price

$
$1,250.00
  • Cap Rate
  • 14.2%
  • Gross Yield
  • 15%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,250.00

Cash Flow

Cap Rate14.2 Gross Yield15% Annual Rent$15,000.00 Property Taxes$815.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,000.00 $1,250.00 / mo $75,000.00 $1,250.00 / mo $150,000.00 $1,250.00 / mo
Estimated Expenses $815.44 $4,077.20 $8,154.40
Net Cash Flow $14,184.56 $70,922.80 $141,845.60

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