| Address |
3612 Kingsbury Dr |
|
Holiday, FL 34691 |
|
|
| Sales Price |
$135,400 |
| Beds |
3 |
| Baths |
1 |
| Garage |
1 |
| Sq Ft |
1542 total / 1078 heated |
| Year Built |
1967 |
|
X500 |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$13,500 |
| Target Monthly Rent (A) |
$1,125 |
|
|
| Management (8%) |
$1,080 |
| Estimated Taxes |
$1,650 |
| Home Insurance Estimate |
$1,100 |
| Annual Overheads |
$3,830 |
| Monthly Overheads (B) |
$319 |
|
|
| Est. Net Monthly Income (A-B) |
$806 |
| Est. Net Annual Income |
$9,670 |
| Est. Cash on Cash Return |
7.10% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$108,320 |
| 20% Down Payment |
$27,080 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$571 |
|
|
| Est Net Monthly Income after mortgage |
$235 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
