10958 SW 86TH CT (MLS: OM731986) For Sale

10958 SW 86TH CT, (Marion), Ocala Florida 34481

Currently Rented at $1,425.00 / month

Area: 960

Property Info

  • MLS OM731986
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 960
  • Living Area (sqft) 960
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $146.24

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Tray Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$190,000.00

Rental Price

$
$1,425.00
  • Cap Rate
  • 7.6%
  • Gross Yield
  • 9%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,425.00

Cash Flow

Cap Rate7.6 Gross Yield9% Annual Rent$17,100.00 Property Taxes$815.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,100.00 $1,425.00 / mo $85,500.00 $1,425.00 / mo $171,000.00 $1,425.00 / mo
Estimated Expenses $815.00 $4,075.00 $8,150.00
Net Cash Flow $16,285.00 $81,425.00 $162,850.00
HOA Fees $1,754.88 $8,774.40 $17,548.80

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