| Address |
3519 Oxford Dr |
|
Holiday FL 34691 |
|
|
| Sales Price |
$144,900 |
| Beds |
3 |
| Baths |
1 |
| Garage |
1 |
| Sq Ft |
1422 total / 1100 heated |
| Year Built |
1968 |
|
X500 |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$13,500 |
| Target Monthly Rent (A) |
$1,125 |
|
|
| Management (8%) |
$1,080 |
| Estimated Taxes |
$1,300 |
| Home Insurance Estimate |
$1,000 |
| Annual Overheads |
$3,380 |
| Monthly Overheads (B) |
$282 |
|
|
| Est. Net Monthly Income (A-B) |
$843 |
| Est. Net Annual Income |
$10,120 |
| Est. Cash on Cash Return |
7.00% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$115,920 |
| 20% Down Payment |
$28,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$605 |
|
|
| Est Net Monthly Income after mortgage |
$238 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
