3153 Lodi Dr, New Port Richey, FL 34655



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
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


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Your email address will not be published.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?*