9221 Gray Fox Ln Port, Richey FL 34668



Address 9221 Gray Fox Ln
Port Richey FL 34668
Sales Price $138,900
Beds 3
Baths 2
Garage 1
Swimming Pool No
Sq Ft 1280 heated / 1686 total
Year Built 1978
Flood Zone X
Estimated Income & Overheads
Target Annual Rent $13,500
Target Monthly Rent (A) $1,125
Management (8%) $1,080
Estimated Taxes $1,375
Home Insurance Estimate $1,000
Annual Overheads $3,455
Monthly Overheads (B) $288
Est. Net Monthly Income (A-B) $837
Est. Net Annual Income $10,045
Est. Cash on Cash Return 7.20%
Sample Mortgage Calculations
80% Mortgage $111,120
20% Down Payment $27,780
Cap + int mortgage 30 yrs @ 5.25% int $666
Est Net Monthly Income after mortgage $171
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Your email address will not be published.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?*