11732 Newell Dr, Port Richey, FL 34668

$139,900

Description

Address 11732 Newell Dr
Port Richey FL 34668
Sales Price $139,900
Beds 3
Baths 1.5
Garage 1
Sq Ft 1874 total / 1296 heated
Year Built 1974
X
Estimated Income & Overheads
Target Annual Rent $14,100
Target Monthly Rent (A) $1,175
Management (8%) $1,128
Estimated Taxes $1,250
Home Insurance Estimate $1,000
Annual Overheads $3,378
Monthly Overheads (B) $282
Est. Net Monthly Income (A-B) $894
Est. Net Annual Income $10,722
Est. Cash on Cash Return 7.70%
Sample Mortgage Calculations
80% Mortgage $111,920
20% Down Payment $27,980
Cap + int mortgage 30 yrs @ 5.25% int $584
Est Net Monthly Income after mortgage $310
Building Schematic Click here
Google Map Click here
Market Comps Click here

Location

Share This Property

Share

Enquiry Form

First Name*

Last Name*

Email*

Phone Number*

Where are you based?*

Comments