Gross Yield
8.8%
Cap Rate
6.1%
Cash on Cash
6.0%
Ann. Return
6.5%
in 5 years
Initial Investment
$207,478
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 |