| Address |
11835 Meadow Dr |
|
Port Richey, FL 34668 |
|
|
| Sales Price |
$134,900 |
| Beds |
3 |
| Baths |
1.5 |
| Garage |
1 |
|
|
| Swimming Pool |
No |
| Sq Ft |
1272 heated / 1998 total |
| Year Built |
1979 |
| Flood Zone |
X |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$13,200 |
| Target Monthly Rent (A) |
$1,100 |
|
|
| Management (8%) |
$1,056 |
| Estimated Taxes |
$1,350 |
| Home Insurance Estimate |
$900 |
| Annual Overheads |
$3,306 |
| Monthly Overheads (B) |
$276 |
|
|
| Est. Net Monthly Income (A-B) |
$825 |
| Est. Net Annual Income |
$9,894 |
| Est. Cash on Cash Return |
7.30% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$107,920 |
| 20% Down Payment |
$26,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$618 |
|
|
| Est Net Monthly Income after mortgage |
$207 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
