| 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 |
