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 |