| Address |
3054 Salisbury Dr |
|
Holiday, FL 34691 |
|
|
| Sales Price |
$134,900 |
| Beds |
3 |
| Baths |
2 |
| Garage |
1 |
| Sq Ft |
1684 total / 1172 heated |
| Year Built |
1972 |
|
AE |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$14,400 |
| Target Monthly Rent (A) |
$1,200 |
|
|
| Management (8%) |
$1,296 |
| Estimated Taxes |
$1,250 |
| Home Insurance Estimate |
$2,533 |
| Annual Overheads |
$5,079 |
| Monthly Overheads (B) |
$423 |
|
|
| Est. Net Monthly Income (A-B) |
$777 |
| Est. Net Annual Income |
$9,321 |
| Est. Cash on Cash Return |
6.90% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$107,920 |
| 20% Down Payment |
$26,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$579 |
|
|
| Est Net Monthly Income after mortgage |
$198 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
