Address |
7404 San Moritz Dr |
|
Port Richey FL 34668 |
|
|
Sales Price |
$150,900 |
Beds |
3 |
Baths |
2 |
Garage |
1 |
Swimming Pool |
|
Sq Ft |
1960 total / 1360 heated |
Year Built |
1978 |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$14,400 |
Target Monthly Rent (A) |
$1,200 |
|
|
Management (8%) |
$1,152 |
Estimated Taxes |
$1,550 |
Home Insurance Estimate |
$1,000 |
Annual Overheads |
$3,702 |
Monthly Overheads (B) |
$309 |
|
|
Est. Net Monthly Income (A-B) |
$892 |
Est. Net Annual Income |
$10,698 |
Est. Cash on Cash Return |
7.10% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$120,720 |
20% Down Payment |
$30,180 |
Cap + int mortgage 30 yrs @ 5.25% int |
$720 |
|
|
Est Net Monthly Income after mortgage |
$172 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |