621 NE 20TH ST (MLS: OM700343) For Sale

621 NE 20TH ST, (Marion), Ocala Florida 34470

Currently Rented at $1,200.00 / month

Area: 942

Property Info

  • MLS OM700343
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 942
  • Living Area (sqft) 750
  • Foundation Pillar/Post/Pier
  • Min Lease Pillar/Post/Pier

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor

Buy Price

$
$144,500.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 9.4%
  • Gross Yield
  • 10%
  • Lease End Date
  • -
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate9.4 Gross Yield10% Annual Rent$14,400.00 Property Taxes$871.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $871.67 $4,358.35 $8,716.70
Net Cash Flow $13,528.33 $67,641.65 $135,283.30