Address |
4409 Terry Loop |
|
Port Richey FL 34652 |
|
|
Sales Price |
$129,900 |
Beds |
3 |
Baths |
1 |
Garage |
1 |
Sq Ft |
1494 total / 1102 heated |
Year Built |
1963 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$12,300 |
Target Monthly Rent (A) |
$1,025 |
|
|
Management (8%) |
$984 |
Estimated Taxes |
$1,100 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,084 |
Monthly Overheads (B) |
$257 |
|
|
Est. Net Monthly Income (A-B) |
$768 |
Est. Net Annual Income |
$9,216 |
Est. Cash on Cash Return |
7.10% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$103,920 |
20% Down Payment |
$25,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$542 |
|
|
Est Net Monthly Income after mortgage |
$226 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |