231 Graystone Cir Centerton, AR 72719
6bd, 4ba | 2,257sqft | Built in 2005
Expand
Initial Investment
$219,237
List Price: $213,900
Purchase Price
$213,900
Down Payment
100%
Rent
$1,570

Total Return
$83,349
Annualized Return
7.3%
Cap Rate
5.9%
Gross Yield
8.8%
Cash Flow
$12,119
Appreciation
2.9%
Gross Yield
8.8%
 
Cap Rate
5.9%
 
Cash on Cash
5.5%
 
Ann. Return
7.3%
in 5 years
Initial Investment
$219,237
Purchase Price
$213,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$2,128
Total Return
$83,349
Appreciation
2.9%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $12,119 $12,863 $13,652 $15,830
Monthly $1,010 $1,072 $1,138 $1,319
Property Value in 2024
$246,856
Loan Balance
$0
Disposition Fees
-$8,640

Sale Proceeds
$238,216

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $64,370
$1,073/mo
$139,039
$1,159/mo
$325,952
$1,358/mo
$577,146
$1,603/mo
Cumulative Appreciation Gain $32,956
$72,273
$170,693
$302,961
Equity Build Up $213,900
$213,900
$213,900
$213,900
Total Investment Value $311,226
$425,213
$710,545
$1,094,007