| Address |
3204 Finch Dr |
|
Holiday FL34690 |
|
|
| Sales Price |
$149,900 |
| Beds |
3 |
| Baths |
1.5 |
| Garage |
1 |
| Swimming Pool |
|
| Sq Ft |
1794 total / 1296 heated |
| Year Built |
1971 |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$14,700 |
| Target Monthly Rent (A) |
$1,225 |
|
|
| Management (8%) |
$1,176 |
| Estimated Taxes |
$1,375 |
| Home Insurance Estimate |
$1,000 |
| Annual Overheads |
$3,551 |
| Monthly Overheads (B) |
$296 |
|
|
| Est. Net Monthly Income (A-B) |
$929 |
| Est. Net Annual Income |
$11,149 |
| Est. Cash on Cash Return |
7.40% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$119,920 |
| 20% Down Payment |
$29,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$662 |
|
|
| Est Net Monthly Income after mortgage |
$267 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
