6519 W Newberry Rd #1210 · Gainesville, FL 32605

$97,500

1 bd · 1.0 ba · 702 sqft · Condo public records · 26 Days on market

Built 1972 $292/mo HOA · 20% of rent

---

Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +23.0/30.0
• 1% rule +10.0/10.0
• ARV discount +7.5/15.0
• DSCR +7.4/10.0
• Schools +4.3/10.0
• Livability +4.0/5.0
• Rent growth +3.6/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Tastefully updated 1 bedroom/1 bathroom condo located in The Oaks, with immediate access to the mall, North Florida Regional Medical Center, bus routes, and just a few miles from I-75, UF and Santa Fe. This third floor unit features a brand new kitchen with butcher block countertops, white shaker cabinetry, and all new appliances. Also included is a portable washer, making it convenient for all of your laundry necessities. The master bedroom offers a double closet and plenty of space, plus additional storage in both the bathroom and hallway. Laminate flooring throughout with absolutely no carpet anywhere. An added bonus is the screened in porch for you to read, study, or just relax. This unit is conveniently located right across from the pool, clubhouse, and fitness center. Do not miss your chance to view this property before it's gone!

Key facts

• Shaker cabinetry
• In unit laundry
• $292 HOA

Tags

• NEWLY RENOVATED KITCHEN
• BUTCHER BLOCK COUNTERS
• SHAKER CABINETRY
• STAINLESS STEEL APPLIANCES
• IN UNIT LAUNDRY
• PRIVATE SCREENED BALCONY

Property features AI

Finance

• HOA & community: Monthly HOA fee $292.25 (association: Conerstone Property managment/ Todd); HOA fee includes maintenance of structure; Clubhouse; Community pool; Sidewalks; Deed restrictions; Pets allowed: cats and dogs; Development: Oaks (The)

Exterior

• Utilities: Public water; Sewer connected; Electricity connected; Cable connected; Underground utilities; Water connected
• Home design: Condominium; One story (unit on 3rd floor); Faces north
• Construction: Concrete and frame construction; Shingle roof; Slab foundation; Built as part of a multi-unit building (building number 12)
• Exterior features: Balcony; Paved roads

Interior

• Kitchen: Cooktop; Exhaust fan; Freezer; Microwave; Refrigerator
• Bedrooms: 1 bedroom
• Flooring: Laminate flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Ceiling fans; Living room/dining room combo; Solid surface counters; Thermostat
• Laundry & utility: No laundry in unit

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $98k.

Deal economics

• At list price, monthly cash flow is $172 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $98k).
• Recommended offer: $96k (1.5% below list) — sets the bar for market timing.

Location & tenants

• Location reads 81/100 on livability (#97 in FL, #1,480 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D+, crime F.
• Alachua (urban): math 49% / reading 54% proficiency, ranked #30 of 73 in FL (top 41%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Myra Terwilliger Elementary School (math 28% / reading 32%, grade F, #1,882 of 2,144 statewide, top 88%, 586 students, 79% FRL); Kanapaha Middle School (math 54% / reading 54%, grade B-, #196 of 571 statewide, top 36%, 1,094 students, 53% FRL); F. W. Buchholz High School (math 49% / reading 66%, grade C, #125 of 667 statewide, top 19%, 2,540 students, 36% FRL).
• Market conditions: Rents rising fast (+4.4%/yr); 265 active listings in the ZIP; solid renter incomes; 1,774 units permitted in Alachua County in 2024 (984 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $674 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Alachua County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 4.4% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 26 days — a 2% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 21y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Recommended offer $96,037 (1.5% below list)

Questions for the listing agent

1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.52% ✓
• Cap rate: 8.41%
• Cash-on-cash: 7.57%
• DSCR: 1.34
• GRM: 5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.41% rent growth · sell at horizon

5-year hold

• IRR: -2.4%
• Equity multiple: 0.91×
• Total profit: $-2,481
• Equity at exit: $14,538

10-year hold

• IRR: 9.5%
• Equity multiple: 1.80×
• Total profit: $21,852
• Equity at exit: $8,430

Cash invested: $27,300 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Florida: 87 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Methodology + full state rankings →

ZIP-level market 32605

• Home prices YoY: -34.2%
• Rents YoY: 4.4%
• Active inventory: 265
• Price-to-rent: 5.5×

Monthly cashflow live

• Estimated rent: $1,480 medium
• Mortgage (P&I): −$511
• Tax from tax record: −$153 /mo · $1,838/yr
• Insurance: −$41
• HOA: −$292
• Vacancy / Maint / Mgmt: −$311
• Net cashflow: $172

Break-even live

Break-even rent $1,262

Max offer price $97,500

Occupancy floor 83%

Sensitivity live

Price	-10% $227	-5% $200	+0% $172	+5% $145	+10% $117
Rent	-10% $55	-5% $114	+0% $172	+5% $231	+10% $289
Rate	-1.0pp $221	-0.5pp $197	base $172	+0.5pp $147	+1.0pp $121

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $24,375
• Closing costs: $2,925
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $292 · $3,504/yr
• Likely covers: poolgym
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 34 events

1. 2026-06-21
   days on market $97,500 Active 26 DOM
2. 2026-06-18
   days on market $97,500 Active 23 DOM
3. 2026-06-17
   days on market $97,500 Active 22 DOM
4. 2026-06-16
   days on market $97,500 Active 21 DOM
5. 2026-06-15
   days on market $97,500 Active 20 DOM
6. 2026-06-14
   days on market $97,500 Active 18 DOM
7. 2026-06-13
   days on market $97,500 Active 17 DOM
8. 2026-06-10
   days on market $97,500 Active 15 DOM
9. 2026-06-09
   days on market $97,500 Active 14 DOM
10. 2026-06-08
    days on market $97,500 Active 13 DOM
11. 2026-06-07
    days on market $97,500 Active 12 DOM
12. 2026-06-05
    days on market $97,500 Active 9 DOM
13. 2026-06-03
    days on market $97,500 Active 8 DOM
14. 2026-06-02
    days on market $97,500 Active 7 DOM
15. 2026-06-01
    days on market $97,500 Active 6 DOM
16. 2026-05-31
    days on market $97,500 Active 5 DOM
17. 2026-05-30
    days on market $97,500 Active 4 DOM
18. 2026-05-26
    listed $97,500 Active
19. 2025-12-31
    historical
20. 2025-11-17
    status Active
21. 2025-11-11
    historical
22. 2025-10-21
    price $99,000
23. 2025-08-17
    listed $102,500 Active
24. 2023-06-26
    soldstatus $87,000
25. 2023-06-21
    soldstatus $87,000 Closed 849-char remark

    Show marketing remark (849 chars)

    Tastefully updated 1 bedroom/1 bathroom condo located in The Oaks, with immediate access to the mall, North Florida Regional Medical Center, bus routes, and just a few miles from I-75, UF and Santa Fe. This third floor unit features a brand new kitchen with butcher block countertops, white shaker cabinetry, and all new appliances. Also included is a portable washer, making it convenient for all of your laundry necessities. The master bedroom offers a double closet and plenty of space, plus additional storage in both the bathroom and hallway. Laminate flooring throughout with absolutely no carpet anywhere. An added bonus is the screened in porch for you to read, study, or just relax. This unit is conveniently located right across from the pool, clubhouse, and fitness center. Do not miss your chance to view this property before it's gone!

26. 2023-05-26
    status Pending 849-char remark

    Show marketing remark (849 chars)

    Tastefully updated 1 bedroom/1 bathroom condo located in The Oaks, with immediate access to the mall, North Florida Regional Medical Center, bus routes, and just a few miles from I-75, UF and Santa Fe. This third floor unit features a brand new kitchen with butcher block countertops, white shaker cabinetry, and all new appliances. Also included is a portable washer, making it convenient for all of your laundry necessities. The master bedroom offers a double closet and plenty of space, plus additional storage in both the bathroom and hallway. Laminate flooring throughout with absolutely no carpet anywhere. An added bonus is the screened in porch for you to read, study, or just relax. This unit is conveniently located right across from the pool, clubhouse, and fitness center. Do not miss your chance to view this property before it's gone!

27. 2023-05-23
    listed $87,000 Active 849-char remark

    Show marketing remark (849 chars)

    Tastefully updated 1 bedroom/1 bathroom condo located in The Oaks, with immediate access to the mall, North Florida Regional Medical Center, bus routes, and just a few miles from I-75, UF and Santa Fe. This third floor unit features a brand new kitchen with butcher block countertops, white shaker cabinetry, and all new appliances. Also included is a portable washer, making it convenient for all of your laundry necessities. The master bedroom offers a double closet and plenty of space, plus additional storage in both the bathroom and hallway. Laminate flooring throughout with absolutely no carpet anywhere. An added bonus is the screened in porch for you to read, study, or just relax. This unit is conveniently located right across from the pool, clubhouse, and fitness center. Do not miss your chance to view this property before it's gone!

28. 2020-03-19
    soldstatus $63,500
29. 2019-11-12
    soldstatus $52,000
30. 2019-03-26
    listed $54,888
31. 2010-10-12
    historical
32. 2010-04-12
    listed $75,000
33. 2005-08-26
    soldstatus $79,695
34. 2005-04-30
    listed $79,695

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

• Current annual tax: $1,838 · $153/mo
• Projected year-2 tax: $1,838 · $153/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Taxation est. · year 1

• Rental income: $17,761
• − Mortgage interest: −$5,462
• − Property taxes: −$1,838
• − Insurance: −$488
• − Repairs & maintenance: −$1,421
• − Management: −$1,421
• − HOA: −$3,504
• − Depreciation: −$2,836
• Taxable income: $792
• Est. tax owed @ 24.0%: −$190
• After-tax cash flow: $1,876/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Alachua
• NCES district ID: 1200030
• Math proficiency: 49% ▼ -9.00%
• Reading proficiency: 54% ▼ -3.00%
• Median HH income: $42,683
• Composite: 43.31/100
• National rank: #3038
• State rank: #30 of 73 in FL

Livability — Gainesville

• Score: 81/100
• State rank: #97
• US rank: #1480

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment D+ Housing A- Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Gainesville, FL
• County: Alachua County · 218,005 people
• City population: 188,348
• Metro: Gainesville, FL
• Population (ZIP): 24,689
• Household income: $86,714
• Rent vs Own: 22.1% rent · 77.9% own
• Severe rent burden: 586.0

Population outlook (Alachua County) Hauer SSP2

• Today (2025): 289,834 people
• By 2030: 305,873 · +5.5%
• By 2040: 335,246 · +15.7%
• By 2050: 364,719 · +25.8%
• By 2075: 436,665 · +50.7%
• By 2100: 482,920 · +66.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (67%)
• Race & ethnicity: White 67% Hispanic / Latino 12% Black 12% Two or more races 12% Asian 4%
• Hispanic origin (detail): Mexican 2% Puerto Rican 2% Cuban 2%
• Common ancestry: Slovak 5% Romanian 4% Lithuanian 2%
• Foreign-born: 10% · Canada, China, Vietnam
• Languages at home: 84% English-only · Spanish 6% Chinese 2% Other Indo-European 2%

Political lean MEDSL · Alachua

• 2024 margin: Strong D (+21.0) · D 59.7% · R 38.8% · Other 1.5%
• 2008→2024 swing: -0.6pp no change · 2008: 21.6pp · 2024: 21.0pp
• All cycles: 2024: D+21.0 2020: D+27.2 2016: D+22.5 2012: D+17.3 2008: D+21.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -142.48%
• Current HPI: 274.157
• Rent YoY: ▲ 4.41%
• Metro: Gainesville, FL
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+22.3% since first listed

17 events — show timeline

• 2026-05-26 Listed $97,500 Stellar MLS as Distributed by MLS Grid
• 2025-12-31 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-11-17 Relisted — Stellar MLS as Distributed by MLS Grid
• 2025-11-11 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-10-21 Price Changed $99,000 Stellar MLS as Distributed by MLS Grid
• 2025-08-17 Listed $102,500 Stellar MLS as Distributed by MLS Grid
• 2023-06-26 Sold (Public Records) $87,000 Public Records
• 2023-06-21 Sold (MLS) $87,000 Stellar MLS as Distributed by MLS Grid
• 2023-05-26 Pending — Stellar MLS as Distributed by MLS Grid
• 2023-05-23 Listed $87,000 Stellar MLS as Distributed by MLS Grid
• 2020-03-19 Sold (Public Records) $63,500 Public Records
• 2019-11-12 Sold (MLS) $52,000 Stellar MLS as Distributed by MLS Grid
• 2019-03-26 Listed $54,888 Stellar MLS as Distributed by MLS Grid
• 2010-10-12 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2010-04-12 Listed $75,000 Stellar MLS as Distributed by MLS Grid
• 2005-08-26 Sold (MLS) $79,695 Stellar MLS as Distributed by MLS Grid
• 2005-04-30 Listed $79,695 Stellar MLS as Distributed by MLS Grid

Property tax history

+8.5%/yr

Latest (2025): $1,838 · +10.3% YoY. Source: county tax records.