| 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 |
