17015 Odessa Dr Land O Lakes, FL 34638



Address 17015 Odessa Dr
Land O Lakes, FL 34638
Sales Price $214,900
Beds 3
Baths 2
Garage 2
Swimming Pool Yes
Sq Ft 1472 heated / 1909 total
Year Built 2004
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $18,000
Target Monthly Rent (A) $1,500
Management (8%) $1,440
Estimated Taxes $1,350
Home Insurance Estimate $900
Annual Overheads $3,690
Monthly Overheads (B) $308
Est. Net Monthly Income (A-B) $1,193
Est. Net Annual Income $14,310
Est. Cash on Cash Return 6.66%
Sample Mortgage Calculations
80% Mortgage $171,920
20% Down Payment $42,980
Cap + int mortgage 30 yrs @ 5.25% int $949
Est Net Monthly Income after mortgage $244
Building Schematic Click here
Google Map Click here
Market Comps Click here



Share This Property


Leave a Reply

Your email address will not be published. Required fields are marked *

You may use these HTML tags and attributes: <a href="" title=""> <abbr title=""> <acronym title=""> <b> <blockquote cite=""> <cite> <code> <del datetime=""> <em> <i> <q cite=""> <s> <strike> <strong>

Enquiry Form


Enquiry Form

First Name*

Last Name*


Phone Number*

Where are you based?*