Address |
11812 Alpine Pkway |
|
Port Richey FL 34668 |
|
|
Sales Price |
$139,900 |
Beds |
3 |
Baths |
2 |
Garage |
1 |
|
|
Swimming Pool |
No |
Sq Ft |
1310 heated / 1894 total |
Year Built |
1973 |
Flood Zone |
X (elevated) |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$13,500 |
Target Monthly Rent (A) |
$1,125 |
|
|
Management (8%) |
$1,080 |
Estimated Taxes |
$1,350 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,430 |
Monthly Overheads (B) |
$286 |
|
|
Est. Net Monthly Income (A-B) |
$839 |
Est. Net Annual Income |
$10,070 |
Est. Cash on Cash Return |
7.20% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$111,920 |
20% Down Payment |
$27,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$653 |
|
|
Est Net Monthly Income after mortgage |
$186 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |