(MLS: R4909012) For Sale

, (Alachua), Gainesville Florida 32607

Currently Rented at $5,200.00 / month

Area: -

Property Info

  • MLS R4909012
  • Unit No -
  • Bedrooms 6
  • Bathrooms 6
  • Area (sqft) -
  • Living Area (sqft) 3671
  • Foundation Slab
  • Min Lease -

Interior Features

  • Other

Buy Price

$
$900,000.00

Rental Price

$
$5,200.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • July 30, 2026

  • Rent Amount
  • $5,200.00

Cash Flow

Cap Rate5.6 Gross Yield6.9% Annual Rent$62,400.00 Property Taxes$11,927.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $62,400.00 $5,200.00 / mo $312,000.00 $5,200.00 / mo $624,000.00 $5,200.00 / mo
Estimated Expenses $11,927.50 $59,637.50 $119,275.00
Net Cash Flow $50,472.50 $252,362.50 $504,725.00