Unlock all features! Tap here to upgrade
714 SW 69TH STREET, Gainesville, FL 32607
4 beds • 4 baths • 1800 sqft • 2 units
$214,100
View on ZillowThis property could be a profitable Long-Term investment with a projected 21.43% first-year return on $44,961 initial cash invested.
21.43%
Cash On Cash
11.87%
Cap Rate
1.84
DSCR
$3,266
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $2,463 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,266
Total Expenses
$2,463
Mortgage P&I
35%
$1,151
Property Taxes
12%
$384
Home Insurance
2%
$79
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0