3509 Bedford St, New Port Richey, FL 34652



SOLD. This is a lovely house on a large corner lot in New Port Richey. We completed a major renovation that included new HVAC, new paint inside and out and a variety of cosmetic upgrades.

Address 3509 Bedford St
New Port Richey, FL 34652
Purchase Price $96,900
Beds 3
Baths 1.5
Garage 1 car garage
Swimming Pool
Sq Ft 1006 heated / 1542 total
Year Built 1966
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $12,000
Target Monthly Rent (A) $1,000
Management (8%) $912
Estimated Taxes $942
Home Insurance Estimate $1,000
Maintenance Reserves (5%) $600
Vacancy Reserves (5%) $600
Annual Overheads $4,054
Monthly Overheads (B) $338
Est. Net Monthly Income (A-B) $662
Est. Net Annual Income
Est. Cash on Cash Return 8.2%
Sample Mortgage Calculations
80% Mortgage $77,520
20% down payment $19,380
Cap + int mortgage 30 yrs @ 5% int $416
Net Monthly Income After Mortgage $246
Est. Cash on Cash Return 15.2%
Building Schematic Click here
Google Map Click here
Market Comps Click here


Share This Property


Enquiry Form

First Name*

Last Name*


Phone Number*

Where are you based?*