Address |
4515 Poole St |
|
Port Richey FL 34668 |
|
|
Sales Price |
$123,900 |
Beds |
3 |
Baths |
1 |
Garage |
1 |
Sq Ft |
1488 total / 1024 heated |
Year Built |
1966 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$12,600 |
Target Monthly Rent (A) |
$1,050 |
|
|
Management (8%) |
$1,008 |
Estimated Taxes |
$1,089 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,097 |
Monthly Overheads (B) |
$258 |
|
|
Est. Net Monthly Income (A-B) |
$792 |
Est. Net Annual Income |
$9,503 |
Est. Cash on Cash Return |
7.70% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$99,120 |
20% Down Payment |
$24,780 |
Cap + int mortgage 30 yrs @ 5.25% int |
$547 |
|
|
Est Net Monthly Income after mortgage |
$245 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |