Address |
1709 Marvy Ave |
|
Tampa, FL 33612 |
|
|
Sales Price |
$157,900 |
Beds |
2 |
Baths |
2 |
Garage |
0 |
|
|
Swimming Pool |
Hot tub in enclosed patio |
Sq Ft |
1474 heated / 2108 total |
Year Built |
1960 |
Flood Zone |
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$16,800 |
Target Monthly Rent (A) |
$1,400 |
|
|
Management (8%) |
$1,344 |
Estimated Taxes |
$1,350 |
Home Insurance Estimate |
$900 |
Annual Overheads |
$3,594 |
Monthly Overheads (B) |
$300 |
|
|
Est. Net Monthly Income (A-B) |
$1,101 |
Est. Net Annual Income |
$13,206 |
Est. Cash on Cash Return |
8.40% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$118,425 |
20% Down Payment |
$39,475 |
Cap + int mortgage 30 yrs @ 5.25% int |
$636 |
|
|
Est Net Monthly Income after mortgage |
$465 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
|