| Address |
5022 Doefield Ln |
|
New Port Richey, FL 34653 |
|
|
| Sales Price |
$189,900 |
| Beds |
3 |
| Baths |
2 |
| Garage |
2 |
| Swimming Pool |
|
| Sq Ft |
2230 total / 1630 heated |
| Year Built |
1986 |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$16,800 |
| Target Monthly Rent (A) |
$1,400 |
|
|
| Management (8%) |
$1,344 |
| Estimated Taxes |
$2,200 |
| Home Insurance Estimate |
$1,000 |
| Annual Overheads |
$4,544 |
| Monthly Overheads (B) |
$379 |
|
|
| Est. Net Monthly Income (A-B) |
$1,021 |
| Est. Net Annual Income |
$12,256 |
| Est. Cash on Cash Return |
6.50% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$151,920 |
| 20% Down Payment |
$37,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$839 |
|
|
| Est Net Monthly Income after mortgage |
$182 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
