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 |