Skip to main content
Loading page

32654

ZIPFMR
Alachua County, FL
Loading Investment Score

ZIP Investment Score

-- 

095130300
BRFMR
Eff. Rent
0 BR$1,197$1,080
1 BR$1,241$1,310
2 BR$1,471$1,520
3 BR$1,806$1,930
4 BR$1,933$2,130
5 BR$2,223Not available
6 BR$2,556Not available
7 BR$2,940Not available
8 BR$3,381Not available

Purchase Price Calculator

Maximum purchase price
$163,955

Cost breakdown

+Likely effective rent$1,520
HUD FMR$1,471
Market rent$1,540
Est. payment standard (103%)Used$1,520
-Principal and interest-$829
Loan amount$131,164
Down payment$32,791
Rate6.50%
Term30 years
-Operating costs-$491
Property taxes-$164
Insurance-$175
Utilities$0
HOA$0
Management-$152
=Target cash flow+$200
Calculation mode

Hold period projections

Annual appreciation rate
3-year hold
+$24,506(74.7% ROI)
Projected value
$176,561
Return breakdown
Property appreciation+$12,607
Loan principal paid down+$4,699
Rental cash flow+$7,200
5-year hold
+$41,925(127.9% ROI)
Projected value
$185,500
Return breakdown
Property appreciation+$21,545
Loan principal paid down+$8,380
Rental cash flow+$12,000
10-year hold
+$89,889(274.1% ROI)
Projected value
$209,876
Return breakdown
Property appreciation+$45,921
Loan principal paid down+$19,968
Rental cash flow+$24,000

Public Housing Authority

Loading Public Housing Authority

Rolodex

Loading Rolodex

Market Alignment

Studio
1.11
1 BR
0.93
2 BR
0.96
3 BR
0.90
4 BR
0.67
0.701.001.30aligned range
Historical
FY 2023-2027
FMR
FY2027
Market rent
last ~365 days
Property value
--
Tax rate
--
Mortgage rate
--

ZIP 32654 fair market rent, FY 2027

For FY 2027, HUD's Fair Market Rent for a two-bedroom unit in ZIP 32654 (Island Grove, FL) is $1,471 a month. That is down 1.5% from $1,493 in FY 2026. Island Grove is in the Gainesville, FL HUD Metro FMR Area.

FY 2027 rent by bedroom

FY 2027 fair market rent by bedroom for 32654
BedroomsFY 2027Change90–110% range
Studio$1,197+3.7%$1,077–$1,317
1BR$1,241−0.4%$1,117–$1,365
2BR$1,471−1.5%$1,324–$1,618
3BR$1,806−3.3%$1,625–$1,987
4BR$1,933−2.2%$1,740–$2,126

Fair market rent history, FY 2023–2027

Fair market rent by fiscal year for 32654
Fiscal yearStudio1BR2BR3BR4BR
FY 2027$1,197$1,241$1,471$1,806$1,933
FY 2026$1,154$1,246$1,493$1,868$1,977
FY 2025$1,176$1,308$1,583$2,016$2,099
FY 2024$1,053$1,162$1,397$1,832$1,861
FY 2023SAFMR$860$950$1,140$1,510$1,530

Marked years use a different HUD benchmark than FY 2027, so they are not a like-for-like change.

Questions about ZIP 32654 rents

How much will Section 8 pay for a two-bedroom in ZIP 32654?

Housing authorities set voucher payment standards, normally between 90% and 110% of the FMR. With a two-bedroom FMR of $1,471, that basic range is $1,324 to $1,618 a month. The voucher pays the lower of the payment standard or the gross rent, minus the tenant's share, which is usually about 30% of adjusted monthly income. Confirm the local housing authority's current schedule before underwriting.

Which HUD fair market rent area is ZIP 32654 in?

ZIP 32654 is in the Gainesville, FL HUD Metro FMR Area. Small Area FMRs are not mandatory in this area.

How much did fair market rent change in ZIP 32654 for FY 2027?

The two-bedroom FMR fell 1.5%, from $1,493 in FY 2026 to $1,471 in FY 2027. Since FY 2024 it has risen 5.3%.

When do FY 2027 fair market rents take effect?

HUD's FY 2027 fair market rents took effect on October 1, 2026. When FMRs change, housing authorities generally have up to three months to bring payment standards back within 90% to 110% of the new FMR.

Source: HUD FY 2027 Fair Market Rents. Payment-standard ranges are 90% to 110% of FMR, HUD's basic range, not a housing authority's published schedule. How payment standards are set