| Address |
3513 Morley Dr |
|
New Port Richey FL 34652 |
|
|
| Sales Price |
$143,900 |
| Beds |
3 |
| Baths |
2 |
| Garage |
1 |
|
|
| Swimming Pool |
No |
| Sq Ft |
1453 heated / 1924 total |
| Year Built |
1971 |
| Flood Zone |
X |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$15,000 |
| Target Monthly Rent (A) |
$1,250 |
|
|
| Management (8%) |
$1,200 |
| Estimated Taxes |
$1,350 |
| Home Insurance Estimate |
$900 |
| Annual Overheads |
$3,450 |
| Monthly Overheads (B) |
$288 |
|
|
| Est. Net Monthly Income (A-B) |
$963 |
| Est. Net Annual Income |
$11,550 |
| Est. Cash on Cash Return |
8.00% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$115,120 |
| 20% Down Payment |
$28,780 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$636 |
|
|
| Est Net Monthly Income after mortgage |
$327 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
|
|
| Photo Gallery |
Click here |
