1605 Palm Leaf Dr
Brandon, FL 33510
List Price
$155,000
Initial Investment
$40,014Purchase Price
$145,000
Down Payment
25%
Rent
$1,375
Total Return
$86,044
Annualized Return
25.5%
Cap Rate
5.4%
Gross Yield
11.4%
Cash Flow
-$612
Appreciation
10.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/20/2015
Lease End
10/19/2018
Lot Size
8,400
HOA
$1/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,675Expenses
-$5,581Property Taxes
-$2,823Loan Payments
-$7,883Net Cash Flow
-$612See more in Financials
Similar Listings