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 |