Address |
7435 Sandalwood Dr |
|
Port Richey, FL 34668 |
|
|
Sales Price |
$147,900 |
Beds |
3 |
Baths |
2 |
Garage |
1 |
|
|
Swimming Pool |
No |
Sq Ft |
1398 heated / 2166 total |
Year Built |
1981 |
Flood Zone |
X |
|
|
Estimated Income & Overheads |
|
Target Annual Rent |
$14,400 |
Target Monthly Rent (A) |
$1,200 |
|
|
Management (8%) |
$1,152 |
Estimated Taxes |
$1,350 |
Home Insurance Estimate |
$900 |
Annual Overheads |
$3,402 |
Monthly Overheads (B) |
$284 |
|
|
Est. Net Monthly Income (A-B) |
$917 |
Est. Net Annual Income |
$10,998 |
Est. Cash on Cash Return |
7.40% |
|
|
Sample Mortgage Calculations |
|
80% Mortgage |
$118,320 |
20% Down Payment |
$29,580 |
Cap + int mortgage 30 yrs @ 5.25% int |
$640 |
|
|
Est Net Monthly Income after mortgage |
$276 |
|
|
Building Schematic |
Click here |
Google Map |
Click here |
Market Comps |
Click here |