104 SW 26TH ST (MLS: R4909502) For Sale

104 SW 26TH ST, (Alachua), Gainesville Florida 32607

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS R4909502
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1626
  • Foundation Block
  • Min Lease -

Interior Features

  • Other

Buy Price

$
$489,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 7.4%
  • Lease End Date
  • July 30, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate6.5 Gross Yield7.4% Annual Rent$36,000.00 Property Taxes$4,102.39 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $4,102.39 $20,511.95 $41,023.90
Net Cash Flow $31,897.61 $159,488.05 $318,976.10