Address |
4203 Ridgefield Ave |
|
Holiday FL34691 |
|
|
Sales Price |
$114,900 |
Beds |
2 |
Baths |
1 |
Garage |
1 |
Swimming Pool |
|
Sq Ft |
1296 total / 864 heated |
Year Built |
1965 |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$11,820 |
Target Monthly Rent (A) |
$985 |
|
|
Management (8%) |
$946 |
Estimated Taxes |
$1,075 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,021 |
Monthly Overheads (B) |
$252 |
|
|
Est. Net Monthly Income (A-B) |
$733 |
Est. Net Annual Income |
$8,799 |
Est. Cash on Cash Return |
7.70% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$91,920 |
20% Down Payment |
$22,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$508 |
|
|
Est Net Monthly Income after mortgage |
$225 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |