3116 Ludlow Dr New Port Richey FL 34655



Address 3116 Ludlow Dr
New Port Richey FL34655
Sales Price $157,900
Beds 3
Baths 2
Garage 1
Swimming Pool
Sq Ft 1774 total / 1327 heated
Year Built 1978
Estimated Income & Overheads
Target Annual Rent $15,000
Target Monthly Rent (A) $1,250
Management (8%) $1,200
Estimated Taxes $1,700
Home Insurance Estimate $1,000
Annual Overheads $3,900
Monthly Overheads (B) $325
Est. Net Monthly Income (A-B) $925
Est. Net Annual Income $11,100
Est. Cash on Cash Return 7.00%
Sample Mortgage Calculations
80% Mortgage $126,320
20% Down Payment $31,580
Cap + int mortgage 30 yrs @ 5.25% int $698
Est Net Monthly Income after mortgage $227
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Your email address will not be published.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?*