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 |