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 |