Address |
12906 Post Rd |
|
Hudson, FL 34669 |
|
|
Sales Price |
$147,900 |
Beds |
3 |
Baths |
2 |
Garage |
0 |
Sq Ft |
2078 total / 1730 heated |
Year Built |
1977 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$14,100 |
Target Monthly Rent (A) |
$1,175 |
|
|
Management (8%) |
$1,128 |
Estimated Taxes |
$1,100 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,228 |
Monthly Overheads (B) |
$269 |
|
|
Est. Net Monthly Income (A-B) |
$906 |
Est. Net Annual Income |
$10,872 |
Est. Cash on Cash Return |
7.40% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$118,320 |
20% Down Payment |
$29,580 |
Cap + int mortgage 30 yrs @ 5.25% int |
$653 |
|
|
Est Net Monthly Income after mortgage |
$253 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |