5267 Idlewild St New Port Richey, FL 34653



Address 5267 Idlewild St
New Port Richey, FL 34653
Sales Price $161,900
Beds 3
Baths 2.5
Garage 1
Swimming Pool
Sq Ft 1625 heated / 2270 total
Year Built 1973
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $15,600
Target Monthly Rent (A) $1,300
Management (8%) $1,248
Estimated Taxes $1,320
Home Insurance Estimate $900
Annual Overheads $3,468
Monthly Overheads (B) $289
Est. Net Monthly Income (A-B) $1,011
Est. Net Annual Income $12,132
Est. Cash on Cash Return 7.50%
Sample Mortgage Calculations
80% Mortgage $129,520
20% Down Payment $32,380
Cap + int mortgage 30 yrs @ 5.25% int $715
Est Net Monthly Income after mortgage $296
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Your email address will not be published.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?*