Unlock all features! Tap here to upgrade
221/223 SE 9TH STREET, Gainesville, FL 32601
beds • 0 baths • 1680 sqft • 2 units
$325,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 8.35% first-year return on $68,251 initial cash invested.
8.35%
Cash On Cash
8.41%
Cap Rate
1.38
DSCR
$3,810
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $3,335 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,251
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,810
Total Expenses
$3,335
Mortgage P&I
43%
$1,652
Property Taxes
7%
$275
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality