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 |