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 |