3402 Beacon Square Dr Holiday FL 34691



Address 3402 Beacon Square Dr
Holiday FL 34691
Sales Price $119,000
Beds 2
Baths 2
Garage 1
Swimming Pool No
Sq Ft 1042 heated / 1556 total
Year Built 1969
Flood Zone AE
Estimated Income & Overheads
Target Annual Rent $12,000
Target Monthly Rent (A) $1,000
Management (8%) $960
Estimated Taxes $1,350
Home Insurance Estimate $900
Annual Overheads $3,210
Monthly Overheads (B) $268
Est. Net Monthly Income (A-B) $733
Est. Net Annual Income $8,790
Est. Cash on Cash Return 7.40%
Sample Mortgage Calculations
80% Mortgage $95,200
20% Down Payment $23,800
Cap + int mortgage 30 yrs @ 5.25% int $512
Est Net Monthly Income after mortgage $221
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Your email address will not be published.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?*