| Address |
3153 Lodi Dr |
|
New Port Richey, FL 34655 |
|
|
| Sales Price |
$164,900 |
| Beds |
3 |
| Baths |
2 |
| Garage |
1 |
| Sq Ft |
1595 total / 1283 heated |
| Year Built |
1978 |
|
AE |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$15,000 |
| Target Monthly Rent (A) |
$1,250 |
|
|
| Management (8%) |
$1,350 |
| Estimated Taxes |
$1,325 |
| Home Insurance Estimate |
$1,129 |
| Annual Overheads |
$3,804 |
| Monthly Overheads (B) |
$317 |
|
|
| Est. Net Monthly Income (A-B) |
$933 |
| Est. Net Annual Income |
$11,196 |
| Est. Cash on Cash Return |
6.80% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$131,920 |
| 20% Down Payment |
$32,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$708 |
|
|
| Est Net Monthly Income after mortgage |
$225 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
