| 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 |
