3705 Carroway St Tampa, FL 33619
4bd, 2ba | 1,266sqft | Built in 1995
Expand
Initial Investment
$162,299
List Price: $159,900
Purchase Price
$159,900
Down Payment
100%
Rent
$1,600

Market rent may range from $1,520 to $1,680


Total Return
$81,486
Annualized Return
9.4%
Cap Rate
6.6%
Gross Yield
12.0%
Cash Flow
$9,833
Appreciation
4.5%
Gross Yield
12.0%
 
Cap Rate
6.6%
 
Cash on Cash
6.1%
 
Ann. Return
9.4%
in 5 years
Initial Investment
$162,299
Purchase Price
$159,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$81,486
Appreciation
4.5%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $9,833 $10,286 $10,754 $12,372
Monthly $819 $857 $896 $1,031
Property Value in 2024
$199,311
Loan Balance
$0
Disposition Fees
-$6,976

Sale Proceeds
$192,335

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $51,449
$857/mo
$109,810
$915/mo
$255,897
$1,066/mo
$452,226
$1,256/mo
Cumulative Appreciation Gain $39,411
$71,156
$150,620
$257,413
Equity Build Up $159,900
$159,900
$159,900
$159,900
Total Investment Value $250,760
$340,866
$566,417
$869,540