5207 NW 18TH ST (MLS: OM695975) For Sale

5207 NW 18TH ST, (Marion), Ocala Florida 34482

Currently Rented at $3,250.00 / month

Area: -

Property Info

  • MLS OM695975
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 858
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $278.00

Interior Features

  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Window Treatments

Buy Price

$
$190,000.00

Rental Price

$
$3,250.00
  • Cap Rate
  • 17.8%
  • Gross Yield
  • 20.5%
  • Lease End Date
  • March 31, 2025

  • Rent Amount
  • $3,250.00

Cash Flow

Cap Rate17.8 Gross Yield20.5% Annual Rent$39,000.00 Property Taxes$1,782.10 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $39,000.00 $3,250.00 / mo $195,000.00 $3,250.00 / mo $390,000.00 $3,250.00 / mo
Estimated Expenses $1,782.10 $8,910.50 $17,821.00
Net Cash Flow $37,217.90 $186,089.50 $372,179.00
HOA Fees $3,336.00 $16,680.00 $33,360.00