Address |
11206 Yellowwood Ln |
|
Port Richey FL 34668 |
|
|
Sales Price |
$139,900 |
Beds |
3 |
Baths |
2 |
Garage |
1 |
Sq Ft |
1772 total / 1168 heated |
Year Built |
1975 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$13,800 |
Target Monthly Rent (A) |
$1,150 |
|
|
Management (8%) |
$1,242 |
Estimated Taxes |
$1,275 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,517 |
Monthly Overheads (B) |
$293 |
|
|
Est. Net Monthly Income (A-B) |
$857 |
Est. Net Annual Income |
$10,283 |
Est. Cash on Cash Return |
7.40% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$111,920 |
20% Down Payment |
$27,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$601 |
|
|
Est Net Monthly Income after mortgage |
$256 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |