Address |
4540 23rd Ave S |
|
St. Petersburg FL 33711 |
|
|
Sales Price |
$214,900 |
Beds |
4 |
Baths |
2 |
Garage |
0 |
Sq Ft |
1380 total / 1231 heated |
Year Built |
1949 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$22,200 |
Target Monthly Rent (A) |
$1,850 |
|
|
Management (8%) |
$1,776 |
Estimated Taxes |
$4,000 |
Home Insurance Estimate |
$1,700 |
Annual Overheads |
$7,476 |
Monthly Overheads (B) |
$623 |
|
|
Est. Net Monthly Income (A-B) |
$1,227 |
Est. Net Annual Income |
$14,724 |
Est. Cash on Cash Return |
6.90% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$171,920 |
20% Down Payment |
$42,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$897 |
|
|
Est Net Monthly Income after mortgage |
$330 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |