10315 Willow Dr Port Richey, FL 34668

$129,900

Description

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

Location

Share This Property

Share

Enquiry Form

First Name*

Last Name*

Email*

Phone Number*

Where are you based?*

Comments