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 |