9162 Bryan Dairy Rd Seminole, FL 33777



Address 9162 Bryan Dairy Rd
Seminole, FL 33777
Sales Price $242,000
Beds 3
Baths 2
Garage 2
Swimming Pool No
Sq Ft 1324 heated / 1886 total
Year Built 1978
Flood Zone AE
Estimated Income & Overheads
Target Annual Rent $26,400
Target Monthly Rent (A) $2,200
Management (8%) $2,112
Estimated Taxes $3,000
Home Insurance Estimate $1,800
Annual Overheads $6,912
Monthly Overheads (B) $576
Est. Net Monthly Income (A-B) $1,624
Est. Net Annual Income $19,488
Est. Cash on Cash Return 7%
Sample Mortgage Calculations
80% Mortgage $193,600
20% Down Payment $48,400
Cap + int mortgage 30 yrs @ 5.25% int $1,215
Est Net Monthly Income after mortgage $24
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Your email address will not be published.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?*