| Address |
3450 Winder Dr |
|
Holiday, FL 34691 |
|
|
| Sales Price |
$136,900 |
| Beds |
3 |
| Baths |
2 |
| Garage |
Carport |
| Sq Ft |
1828 total / 1379 heated |
| Year Built |
1969 |
|
AE |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$14,400 |
| Target Monthly Rent (A) |
$1,200 |
|
|
| Management (8%) |
$1,296 |
| Estimated Taxes |
$1,250 |
| Home Insurance Estimate |
$1,729 |
| Annual Overheads |
$4,275 |
| Monthly Overheads (B) |
$356 |
|
|
| Est. Net Monthly Income (A-B) |
$844 |
| Est. Net Annual Income |
$10,125 |
| Est. Cash on Cash Return |
7.40% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$109,520 |
| 20% Down Payment |
$27,380 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$605 |
|
|
| Est Net Monthly Income after mortgage |
$239 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
