4936 Bola St, New Port Richey, FL 34652



SOLD. Beautifully renovated 3 bed 2 bath property with an oversize 1 car garage.

Address 4936 Bola St
New Port Richey, FL 34652
Purchase Price $119,900
Beds 3
Baths 2
Garage 2 car garage (1 car door)
Swimming Pool No
Sq Ft 1252 heated / 2154 total
Year Built 1971
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $13,800
Target Monthly Rent (A) $1,150
Management (8%) $1,049
Estimated Taxes $1,140
Home Insurance Estimate $950
Maintenance Reserves (5%) $690
Vacancy Reserves (5%) $690
Annual Overheads $4,519
Monthly Overheads (B) $377
Est. Net Monthly Income (A-B) $773
Est. Net Annual Income $9,281
Est. Cash on Cash Return 7.7%
Sample Mortgage Calculations
80% Mortgage $95,920
20% down payment $23,980
Cap + int mortgage 30 yrs @ 5% int $515
Net Monthly Income After Mortgage $258
Est. Cash on Cash Return 12.9%
Building Schematic Click here
Google Map 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Your email address will not be published.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?*