10315 Willow Dr Port Richey, FL 34668



Address 10315 Willow Dr
Port Richey, FL 34668
Sales Price $129,900
Beds 3
Baths 2
Garage 1
Swimming Pool No
Sq Ft 1154 heated / 1859 total
Year Built 1971
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $12,900
Target Monthly Rent (A) $1,075
Management (8%) $1,032
Estimated Taxes $1,350
Home Insurance Estimate $900
Annual Overheads $3,282
Monthly Overheads (B) $274
Est. Net Monthly Income (A-B) $802
Est. Net Annual Income $9,618
Est. Cash on Cash Return 7.40%
Sample Mortgage Calculations
80% Mortgage $103,920
20% Down Payment $25,980
Cap + int mortgage 30 yrs @ 5.25% int $459
Est Net Monthly Income after mortgage $343
Building Schematic Click here
Google Map Click here
Market Comps


Share This Property


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Your email address will not be published.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


Enquiry Form

First Name*

Last Name*


Phone Number*

Where are you based?*