7314 Mayfield Dr, Port Richey, FL 34668



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
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


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Your email address will not be published.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?*