Description
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% |