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 |