3921 SW 58TH AVE (MLS: OM710854) For Sale
3921 SW 58TH AVE,
(Marion),
Ocala Florida 34474
Currently Rented at $1,800.00 / month
Area: 2424
- MLS OM710854
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2424
- Living Area (sqft) 1994
- Foundation Slab
- Min Lease Slab
- HOA Fees $51.37
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
|
Cap Rate6.6
|
Gross Yield8.6%
|
Annual Rent$21,600.00
|
Property Taxes$4,453.89
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$21,600.00 $1,800.00 / mo
|
$108,000.00 $1,800.00 / mo
|
$216,000.00 $1,800.00 / mo
|
| Estimated Expenses |
|
|
|
$4,453.89 |
$22,269.45 |
$44,538.90 |
| Net Cash Flow |
|
|
|
$17,146.11 |
$85,730.55 |
$171,461.10 |
| HOA Fees |
|
|
|
$616.44 |
$3,082.20 |
$6,164.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.