FOR_SALEExcellent Deal4 days on market

5902 SW 36th Way

5902 SW 36th Way, Gainesville, FL 32608, Gainesville, FL 32608
$475,000

Listing Price

Property image 1
5902 SW 36th Way, Gainesville, FL 32608
Loc: Gainesville, FL
Days Listed
4
Tax Assessed
$93k
Lot Size
0.42 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

2

Idylwild Elementary School

K-5
1.9 mi away
7

Kanapaha Middle School

6-8
2.8 mi away
6

Gainesville High School

8-12
5.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
8.15%
Total ROI
30.4%
Cash Flow
$825/mo
DSCR
1.34
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-24Price change$475,000$174
2026-08-17Price change$525,000$192
2026-07-09Price change$560,000$205
2026-06-05Listed for sale$580,000$212

Tax History

YearProperty TaxTax Assessment
2025$1,087.06$60,505
2024$1,051.38$58,800
2023$963.08$57,088
2022$927.46$55,426
2021$931.64$53,812
2020$1,093.39$53,069
2019$1,060.6$56,283
2018$1,060.6$60,610
2017$1,090.38$59,370
2016$1,099.61$58,150
2015$969.75$57,750
2014$973.52$57,300
2013$986.78$59,500
2012$0$58,000
2011$0$167,600
2010$0$173,900
2009$0$210,400
2008$0$230,500
2007$0$225,900
2006$0$214,700
2005$0$193,800
2004$0$178,200
2003$0$154,600
2002$0$154,600
2001$0$140,300
2000$0$142,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,735
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $475,000Rent Basis: Modeled Estimate ($3,800/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $238/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.60%

NOI: $31,340/yr

Cash-on-Cash Yield
1.6%

On $109,250 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$76/mo
Homeowner / Hazard Insurance-$238/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,188/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,800/mo
Less: Operating Expenses-$1,188/mo
Net Operating Income (NOI)+$2,612/mo
Less: Debt Service (30yr @ 6.75%)-$2,465/mo
Net Cash Flow
$147/mo
$1,764/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Gainesville.