| 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 |
