11555 Andrew Way Tuscaloosa, AL 35405
4bd, 3.5ba | 1,847sqft | Built in 2016
Expand
Initial Investment
$207,478
List Price: $204,000
Purchase Price
$204,000
Down Payment
100%
Rent
$1,502

Total Return
$68,133
Annualized Return
6.5%
Cap Rate
6.1%
Gross Yield
8.8%
Cash Flow
$12,355
Appreciation
1.3%
Gross Yield
8.8%
 
Cap Rate
6.1%
 
Cash on Cash
6.0%
 
Ann. Return
6.5%
in 5 years
Initial Investment
$207,478
Purchase Price
$204,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$418
Total Return
$68,133
Appreciation
1.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $12,355 $13,196 $14,089 $16,415
Monthly $1,030 $1,100 $1,174 $1,368
Property Value in 2024
$217,168
Loan Balance
$0
Disposition Fees
-$7,601

Sale Proceeds
$209,567

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $66,044
$1,101/mo
$143,403
$1,195/mo
$337,690
$1,407/mo
$599,672
$1,666/mo
Cumulative Appreciation Gain $13,168
$47,757
$134,340
$250,701
Equity Build Up $204,000
$204,000
$204,000
$204,000
Total Investment Value $283,212
$395,160
$676,030
$1,054,373