Address |
3437 Jackson Dr |
|
Holiday, FL 34691 |
|
|
Sales Price |
$154,900 |
Beds |
3 |
Baths |
2 |
Garage |
1 |
Sq Ft |
1980 total / 1368 heated |
Year Built |
1974 |
|
AE |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$14,700 |
Target Monthly Rent (A) |
$1,225 |
|
|
Management (8%) |
$1,323 |
Estimated Taxes |
$1,500 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,823 |
Monthly Overheads (B) |
$319 |
|
|
Est. Net Monthly Income (A-B) |
$906 |
Est. Net Annual Income |
$10,877 |
Est. Cash on Cash Return |
7.00% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$123,920 |
20% Down Payment |
$30,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$684 |
|
|
Est Net Monthly Income after mortgage |
$222 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |