| 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 |
|
X |
|
|
| 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 |
