| Address |
7314 Mayfield Dr |
|
Port Richey FL 34668 |
|
|
| Sales Price |
$164,900 |
| Beds |
4 |
| Baths |
2 |
| Garage |
2 |
| Sq Ft |
2200 total / 1466 heated |
| Year Built |
1973 |
|
X |
|
|
| Estimated Income & Overheads |
|
| Target Annual Rent |
$16,320 |
| Target Monthly Rent (A) |
$1,360 |
|
|
| Management (8%) |
$1,306 |
| Estimated Taxes |
$1,650 |
| Home Insurance Estimate |
$1,200 |
| Annual Overheads |
$4,156 |
| Monthly Overheads (B) |
$346 |
|
|
| Est. Net Monthly Income (A-B) |
$1,014 |
| Est. Net Annual Income |
$12,164 |
| Est. Cash on Cash Return |
7.40% |
|
|
| Sample Mortgage Calculations |
|
| 80% Mortgage |
$131,920 |
| 20% Down Payment |
$32,980 |
| Cap + int mortgage 30 yrs @ 5.25% int |
$728 |
|
|
| Est Net Monthly Income after mortgage |
$286 |
|
|
| Building Schematic |
Click here |
| Google Map |
Click here |
| Market Comps |
Click here |
