| 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 |
