31 PINE RUN TER (MLS: O6435120) For Sale

31 PINE RUN TER, (Marion), Ocala Florida 34472

Currently Rented at $1,900.00 / month

Area: 2040

Property Info

  • MLS O6435120
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2040
  • Living Area (sqft) 1400
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$305,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate6.1 Gross Yield7.5% Annual Rent$22,800.00 Property Taxes$4,323.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $4,323.00 $21,615.00 $43,230.00
Net Cash Flow $18,477.00 $92,385.00 $184,770.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.