11555 Andrew Way Tuscaloosa, AL 35405
4bd, 3.5ba | 1,847sqft | Built in 2016
Expand
Initial Investment
$207,985
List Price: $204,500
Purchase Price
$204,500
Down Payment
100%
Rent
$1,502

Total Return
$68,748
Annualized Return
6.6%
Cap Rate
6.2%
Gross Yield
8.8%
Cash Flow
$12,474
Appreciation
1.3%
Gross Yield
8.8%
 
Cap Rate
6.2%
 
Cash on Cash
6.0%
 
Ann. Return
6.6%
in 5 years
Initial Investment
$207,985
Purchase Price
$204,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$418
Total Return
$68,748
Appreciation
1.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $12,474 $13,317 $14,213 $16,557
Monthly $1,040 $1,110 $1,184 $1,380
Property Value in 2024
$217,700
Loan Balance
$0
Disposition Fees
-$7,620

Sale Proceeds
$210,081

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $66,653
$1,111/mo
$144,683
$1,206/mo
$340,649
$1,419/mo
$604,889
$1,680/mo
Cumulative Appreciation Gain $13,200
$47,874
$134,670
$251,316
Equity Build Up $204,500
$204,500
$204,500
$204,500
Total Investment Value $284,353
$397,057
$679,819
$1,060,704