1820 & 1826 SW 35TH AVE (MLS: OM725367) For Sale

1820 & 1826 SW 35TH AVE, (Marion), Ocala Florida 34474

Currently Rented at $3,800.00 / month

Area: 6160

Property Info

  • MLS OM725367
  • Unit No -
  • Bedrooms 10
  • Bathrooms 8
  • Area (sqft) 6160
  • Living Area (sqft) 4748
  • Foundation Block
  • Min Lease Block
  • HOA Fees $1,220.00

Interior Features

  • Dry Bar
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$450,000.00

Rental Price

$
$3,800.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 10.1%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $3,800.00

Cash Flow

Cap Rate5.6 Gross Yield10.1% Annual Rent$45,600.00 Property Taxes$5,705.88 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $45,600.00 $3,800.00 / mo $228,000.00 $3,800.00 / mo $456,000.00 $3,800.00 / mo
Estimated Expenses $5,705.88 $28,529.40 $57,058.80
Net Cash Flow $39,894.12 $199,470.60 $398,941.20
HOA Fees $14,640.00 $73,200.00 $146,400.00

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