12222 Shadow Ridge Blvd, Hudson, FL 34669

$144,900
  Print

Description

SOLD. This is a very spacious 3/2 with a 2 car garage in Hudson It is in excellent condition with a 1 year old AC unit and a four year old roof with an estimated 16 years remaining. It has beautiful tiled flooring throughout. We updated the exterior stucco and made a large number of interior upgrades. This is an excellent neighbourhood and well located near the 52 with easy access to the main highways (589, 41, 75) into Downtown Tampa.

Address 12222 Shadow Ridge Blvd
Hudson, FL 34669
Purchase Price $144,900
Beds 3
Baths 2
Garage 2
Swimming Pool No
Sq Ft 1546 heated / 2162 total
Year Built 1980
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $16,200
Target Monthly Rent (A) $1,350
Management (8%) $1,231
Estimated Taxes $1,712
Home Insurance Estimate $1,025
Maintenance Reserves (5%) $810
Vacancy Reserves (5%) $810
Annual Overheads $5,588
Monthly Overheads (B) $466
Est. Net Monthly Income (A-B) $884
Est. Net Annual Income $10,612
Est. Cash on Cash Return 7.3%
Sample Mortgage Calculations
80% Mortgage $115,920
20% down payment $28,980
Cap + int mortgage 30 yrs @ 5% int $622
Net Monthly Income After Mortgage $262
Est. Cash on Cash Return 10.9%
Building Schematic Click here
Google Map Click here
Market Comps Click here

Location

Share This Property

Share

Leave a Reply

Your email address will not be published. Required fields are marked *

You may use these HTML tags and attributes: <a href="" title=""> <abbr title=""> <acronym title=""> <b> <blockquote cite=""> <cite> <code> <del datetime=""> <em> <i> <q cite=""> <s> <strike> <strong>

Enquiry Form

First Name*

Last Name*

Email*

Phone Number*

Where are you based?*

Comments

Loading...

Enquiry Form

First Name*

Last Name*

Email*

Phone Number*

Where are you based?*

Comments