Address |
10324 Landmark Dr |
|
Hudson, FL 34667 |
|
|
Sales Price |
$161,900 |
Beds |
3 |
Baths |
2 |
Garage |
2 |
|
|
Swimming Pool |
No |
Sq Ft |
1744 heated / 2416 total |
Year Built |
1980 |
Flood Zone |
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$16,200 |
Target Monthly Rent (A) |
$1,350 |
|
|
Management (8%) |
$1,296 |
Estimated Taxes |
$1,350 |
Home Insurance Estimate |
$900 |
Annual Overheads |
$3,546 |
Monthly Overheads (B) |
$296 |
|
|
Est. Net Monthly Income (A-B) |
$1,055 |
Est. Net Annual Income |
$12,654 |
Est. Cash on Cash Return |
7.80% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$129,520 |
20% Down Payment |
$32,380 |
Cap + int mortgage 30 yrs @ 5.25% int |
$715 |
|
|
Est Net Monthly Income after mortgage |
$340 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |