4630 Daphne St, Port Richey, FL 34652



Address 4630 Daphne St
New Port Richey, FL 34652
Sales Price $160,900
Beds 3
Baths 2
Garage 1
Sq Ft 2193 total / 1584 heated
Year Built 1973
Estimated Income & Overheads
Target Annual Rent $15,300
Target Monthly Rent (A) $1,275
Management (8%) $1,377
Estimated Taxes $1,450
Home Insurance Estimate $1,100
Annual Overheads $3,927
Monthly Overheads (B) $327
Est. Net Monthly Income (A-B) $948
Est. Net Annual Income $11,373
Est. Cash on Cash Return 7.10%
Sample Mortgage Calculations
80% Mortgage $128,720
20% Down Payment $32,180
Cap + int mortgage 30 yrs @ 5.25% int $691
Est Net Monthly Income after mortgage $257
Building Schematic Click here
Google Map Click here
Market Comps Click here


Share This Property


Leave a Reply

Your email address will not be published. Required fields are marked *

You may use these HTML tags and attributes: <a href="" title=""> <abbr title=""> <acronym title=""> <b> <blockquote cite=""> <cite> <code> <del datetime=""> <em> <i> <q cite=""> <s> <strike> <strong>

Enquiry Form


Enquiry Form

First Name*

Last Name*


Phone Number*

Where are you based?*