5 BAHIA COURT TRCE (MLS: O6266178) For Sale

5 BAHIA COURT TRCE, (Marion), Ocala Florida 34472

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS O6266178
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1954
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$193,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate7.4 Gross Yield9.3% Annual Rent$18,000.00 Property Taxes$3,744.13 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $3,744.13 $18,720.65 $37,441.30
Net Cash Flow $14,255.87 $71,279.35 $142,558.70