5120 Cicero Dr New Port Richey FL 34652



Address 5120 Cicero Dr
New Port Richey FL 34652
Sales Price $137,900
Beds 3
Baths 1.5
Garage 1
Swimming Pool No
Sq Ft 1128 heated / 1962 total
Year Built 1968
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $13,800
Target Monthly Rent (A) $1,150
Management (8%) $1,104
Estimated Taxes $1,350
Home Insurance Estimate $900
Annual Overheads $3,354
Monthly Overheads (B) $280
Est. Net Monthly Income (A-B) $871
Est. Net Annual Income $10,446
Est. Cash on Cash Return 7.60%
Sample Mortgage Calculations
80% Mortgage $110,320
20% Down Payment $27,580
Cap + int mortgage 30 yrs @ 5.25% int $609
Est Net Monthly Income after mortgage $262
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Your email address will not be published.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?*