OFF_MARKETRisky Deal11 days on market
10035 SW 91st Ter
10035 SW 91st Ter, Ocala, FL 34481, Ocala, FL 34481
10035 SW 91st Ter, Ocala, FL 34481
Loc: Ocala, FL
Days Listed
11
Tax Assessed
$173k
Zestimate®
$185k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$1,124/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Nearby Schools
Educational options and performance ratings in the area.
4
Marion Oaks Elementary School
PK-5
5.5 mi away
3
Horizon Academy At Marion Oaks
6-8
7 mi away
4
West Port High School
9-12
5.5 mi away
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.63%
Total ROI
37.7%
Cash Flow
$-411/mo
DSCR
0.58
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Price & Tax History
Price History
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-01 | Listed for sale | $190,000 | $130 |
| 2026-07-14 | Listing removed | $185,000 | $127 |
| 2026-06-10 | Price change | $185,000 | $127 |
| 2026-02-18 | Listed for sale | $189,900 | $130 |
| 2026-02-09 | Listing removed | $189,900 | $130 |
| 2026-01-08 | Price change | $189,900 | $130 |
| 2025-11-17 | Price change | $199,000 | $137 |
| 2025-08-12 | Listed for sale | $210,000 | $144 |
| 2025-08-05 | Listing removed | $210,000 | $144 |
| 2025-07-24 | Listed for sale | $210,000 | $144 |
| 2024-07-11 | Listing removed | $218,000 | $150 |
| 2024-03-19 | Listing removed | $0 | – |
| 2024-01-03 | Price change | $218,000 | $150 |
| 2023-10-24 | Listed for sale | $220,000 | $151 |
| 2023-08-01 | Listing removed | $0 | – |
| 2023-06-16 | Price change | $230,000 | $158 |
| 2023-01-21 | Listed for sale | $240,000 | $165 |
| 2014-09-30 | Listing removed | $725 | – |
| 2014-09-27 | Listed for rent | $725 | – |
| 1992-01-01 | Sold | $16,700 | $11 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $3,263.93 | $173,253 |
| 2024 | $3,239.47 | $182,139 |
| 2023 | $3,004.1 | $165,714 |
| 2022 | $791.83 | $51,242 |
| 2021 | $793.54 | $49,750 |
| 2020 | $785.35 | $49,063 |
| 2019 | $771.24 | $47,960 |
| 2018 | $771.24 | $47,066 |
| 2017 | $692.26 | $46,098 |
| 2016 | $654.04 | $45,150 |
| 2015 | $654.04 | $44,836 |
| 2014 | $623.97 | $44,009 |
| 2013 | $622.63 | $44,170 |
| 2012 | $641.27 | $47,384 |
| 2011 | $704.79 | $52,849 |
| 2010 | $729.36 | $56,034 |
| 2009 | $706.55 | $54,561 |
| 2008 | $699 | $54,508 |
| 2007 | $658.07 | $50,077 |
| 2006 | $673.91 | $48,855 |
| 2005 | $611.69 | $47,433 |
| 2004 | $611.69 | $46,052 |
| 2002 | $536.16 | $44,135 |
| 2001 | $509.77 | $44,283 |
| 2000 | $509.77 | $44,283 |
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $189,900Rent Basis: Observed Comp Model ($1,124/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.63%
NOI: $6,888/yr
Cash-on-Cash Yield
-11.3%
On $43,677 invested
DSCR Ratio
0.58x
Negative debt coverage
5-Yr Leveraged ROI
+37.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$141/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$56/mo
Repairs & Maintenance (10% of rent)-$112/mo
Property Management (8% of rent)-$90/mo
Total Pure Operating Expenses-$550/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,124/mo
Less: Operating Expenses-$550/mo
Net Operating Income (NOI)+$574/mo
Less: Debt Service (30yr @ 6.75%)-$985/mo
Net Cash Flow
$-411/mo
$-4,936/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Ocala.