Address |
4710 24th Ave S |
|
St. Petersburg FL 33711 |
|
|
Sales Price |
$219,900 |
Beds |
3 |
Baths |
1 |
Garage |
0 |
Sq Ft |
1307 total / 1262 heated |
Year Built |
1959 |
|
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$21,000 |
Target Monthly Rent (A) |
$1,750 |
|
|
Management (8%) |
$1,680 |
Estimated Taxes |
$4,000 |
Home Insurance Estimate |
$1,300 |
Annual Overheads |
$6,980 |
Monthly Overheads (B) |
$582 |
|
|
Est. Net Monthly Income (A-B) |
$1,168 |
Est. Net Annual Income |
$14,020 |
Est. Cash on Cash Return |
6.40% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$175,920 |
20% Down Payment |
$43,980 |
Cap + int mortgage 30 yrs @ 5.25% int |
$918 |
|
|
Est Net Monthly Income after mortgage |
$250 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |