| Address |
5011 39th Ave N |
|
St. Petersburg, FL 33709 |
|
|
| Purchase Price |
$157,900 |
| Beds |
2 |
| Baths |
1 |
| Garage |
0 |
|
|
| Swimming Pool |
No |
| Sq Ft |
900 heated / 1130 total |
| Year Built |
1975 |
| Flood Zone |
X |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$15,300 |
| Target Monthly Rent (A) |
$1,275 |
|
|
| Management (8%) |
$1,163 |
| Estimated Taxes |
$2,269 |
| Home Insurance Estimate |
$900 |
| Maintenance Reserves (5%) |
$765 |
| Vacancy Reserves (5%) |
$765 |
| Annual Overheads |
$5,862 |
| Monthly Overheads (B) |
$488 |
|
|
| Est. Net Monthly Income (A-B) |
$787 |
| Est. Net Annual Income |
$9,438 |
| Est. Cash on Cash Return |
6.0% |
