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 |