| 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 |
