6810 Amarillo St




Address 6810 Amarillo St
Port Richey, FL 34668
Purchase Price $134,900
Beds 3
Baths 2
Garage 1
Swimming Pool No
Sq Ft 1298 heated / 1990 total
Year Built 1971
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $13,500
Target Monthly Rent (A) $1,125
Management (8%) $1,026
Estimated Taxes $1,176
Home Insurance Estimate $900
Maintenance Reserves (5%) $675
Vacancy Reserves (5%) $675
Annual Overheads $4,452
Monthly Overheads (B) $371
Est. Net Monthly Income (A-B) $754
Est. Net Annual Income $9,048
Est. Cash on Cash Return 6.7%
Building Schematic Click here
Google Map Click here
Market Comps Click here
Sample Mortgage Calculations
80% Mortgage $107,920
20% Down Payment $26,980
Cap + int mortgage 30 yrs @ 5% int $579
Net Monthly Income after mortgage $175
Est. cash on cash return 7.8%


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Your email address will not be published.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?*