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 |