| Address |
3336 Blayton St |
|
Holiday, FL 34690 |
|
|
| Sales Price |
$141,900 |
| Beds |
3 |
| Baths |
2 |
| Garage |
1 |
| Sq Ft |
1855 total / 1230 heated |
| Year Built |
1966 |
|
X |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$14,400 |
| Target Monthly Rent (A) |
$1,200 |
|
|
| Management (8%) |
$1,152 |
| Estimated Taxes |
$1,400 |
| Home Insurance Estimate |
$1,000 |
| Annual Overheads |
$3,552 |
| Monthly Overheads (B) |
$296 |
|
|
| Est. Net Monthly Income (A-B) |
$904 |
| Est. Net Annual Income |
$10,848 |
| Est. Cash on Cash Return |
7.60% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$113,520 |
| 20% Down Payment |
$28,380 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$592 |
|
|
| Est Net Monthly Income after mortgage |
$312 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
