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 |