Address |
10401 Leaning Oak Dr |
|
Port Richey FL 34668 |
|
|
Sales Price |
$161,900 |
Beds |
4 |
Baths |
2 |
Garage |
1 |
Swimming Pool |
|
Sq Ft |
1789 total / 1361 heated |
Year Built |
1980 |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$15,600 |
Target Monthly Rent (A) |
$1,300 |
|
|
Management (8%) |
$1,248 |
Estimated Taxes |
$1,525 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,773 |
Monthly Overheads (B) |
$314 |
|
|
Est. Net Monthly Income (A-B) |
$986 |
Est. Net Annual Income |
$11,827 |
Est. Cash on Cash Return |
7.30% |
|
|
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 |
$271 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |