| 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 |
