5022 Doefield Ln New Port Richey, FL 34653



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


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Your email address will not be published.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?*