Address |
4228 Oakfield Ave |
|
Holiday, FL 34691 |
|
|
Sales Price |
$134,900 |
Beds |
3 |
Baths |
1 |
Garage |
1 |
Sq Ft |
1556 total / 1004 heated |
Year Built |
1965 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$13,200 |
Target Monthly Rent (A) |
$1,100 |
|
|
Management (8%) |
$1,056 |
Estimated Taxes |
$1,100 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,156 |
Monthly Overheads (B) |
$263 |
|
|
Est. Net Monthly Income (A-B) |
$837 |
Est. Net Annual Income |
$10,044 |
Est. Cash on Cash Return |
7.40% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$107,920 |
20% Down Payment |
$26,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$563 |
|
|
Est Net Monthly Income after mortgage |
$274 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |