OFF_MARKETGood Deal6 days on market

881 NW 13th Ave

881 NW 13th Ave, Ocala, FL 34475, Ocala, FL 34475
$259,000
Zestimate®:$258,900

Listing Price

Property image 1
881 NW 13th Ave, Ocala, FL 34475
Loc: Ocala, FL
Days Listed
6
Tax Assessed
$11k
Zestimate®
$259k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$1,798/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.

3

South Ocala Elementary School

PK-5
3 mi away
4

Howard Middle School

6-8
0.3 mi away
4

Vanguard High School

9-12
1.7 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
6.98%
Total ROI
24.5%
Cash Flow
$196/mo
DSCR
1.15
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

DateEventPricePrice/sqft
2026-04-13Sold$259,000$200
2026-03-22Pending sale$259,000$200
2026-03-13Listed for sale$259,000$200
2025-03-31Sold$19,000$15

Tax History

YearProperty TaxTax Assessment
2025$192.12$6,040
2024$187.7$5,491
2023$156.93$4,992
2022$114.72$4,538
2021$103.28$4,125
2020$75.44$4,125
2019$69.26$3,750
2018$69.26$3,750
2017$69.28$3,750
2016$71.24$3,750
2015$71.24$3,750
2014$66.31$3,750
2013$66.83$3,750
2012$67.67$3,750
2011$67$3,750
2010$130.6$7,500
2009$157.12$9,375
2008$153.13$9,375
2007$150.4$9,375
2006$139.34$7,500
2005$59.91$5,250
2004$59.91$3,000
2002$65.16$3,000
2001$66.44$3,000
2000$66.44$3,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,295
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: $259,000Rent Basis: Observed Comp Model ($1,798/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.68%

NOI: $14,703/yr

Cash-on-Cash Yield
-2.4%

On $59,570 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+82.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$9/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$90/mo
Repairs & Maintenance (10% of rent)-$180/mo
Property Management (8% of rent)-$144/mo
Total Pure Operating Expenses-$573/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,798/mo
Less: Operating Expenses-$573/mo
Net Operating Income (NOI)+$1,225/mo
Less: Debt Service (30yr @ 6.75%)-$1,344/mo
Net Cash Flow
$-119/mo
$-1,423/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ocala.