| Address |
10800 Leeds Rd |
|
Port Richey FL 34668 |
|
|
| Sales Price |
$114,900 |
| Beds |
3 |
| Baths |
1.5 |
| Garage |
1 |
| Swimming Pool |
|
| Sq Ft |
1694 total / 1032 heated |
| Year Built |
1972 |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$11,700 |
| Target Monthly Rent (A) |
$975 |
|
|
| Management (8%) |
$936 |
| Estimated Taxes |
$1,100 |
| Home Insurance Estimate |
$1,000 |
| Annual Overheads |
$3,036 |
| Monthly Overheads (B) |
$253 |
|
|
| Est. Net Monthly Income (A-B) |
$722 |
| Est. Net Annual Income |
$8,664 |
| Est. Cash on Cash Return |
7.50% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$91,920 |
| 20% Down Payment |
$22,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$508 |
|
|
| Est Net Monthly Income after mortgage |
$214 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
