255 Graystone Cir # 257 Centerton, AR 72719
6bd, 4ba | 2,257sqft | Built in 2005
investment property - 255 Graystone Cir # 257, Centerton, AR 72719, Benton - image 0
Expand
investment property - 255 Graystone Cir # 257, Centerton, AR 72719, Benton - image 0
investment property - 255 Graystone Cir # 257, Centerton, AR 72719, Benton - image 1
investment property - 255 Graystone Cir # 257, Centerton, AR 72719, Benton - image 2
List Price
$215,000
Initial Investment : $222,731
Purchase Price
$215,000
Down Payment
100%
Rent
$1,650

Est. market rent may range from $1,526 to $1,774


Total Return
$84,850
Annualized Return
7.4%
Cap Rate
6.2%
Gross Yield
9.2%
Cash Flow
$12,829
Appreciation
2.9%
Gross Yield
9.2%
 
Cap Rate
6.2%
 
Cash on Cash
5.8%
 
Ann. Return
7.4%
in 5 years
Initial Investment
$222,731
Purchase Price
$215,000
Down Payment
100%
Loan Interest Rate
4.250%
Closing Costs
1.50%
Est. Immediate Costs
$4,506
Total Return
$84,850
Appreciation
2.9%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $12,829 $13,616 $14,451 $16,756
Monthly $1,069 $1,135 $1,204 $1,396
Property Value in 2025
$248,125
Loan Balance
$0
Disposition Fees
-$8,684

Sale Proceeds
$239,441

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $68,140
$1,136/mo
$147,180
$1,227/mo
$345,033
$1,438/mo
$610,931
$1,697/mo
Cumulative Appreciation Gain $33,125
$72,645
$171,571
$304,519
Equity Build Up $215,000
$215,000
$215,000
$215,000
Total Investment Value $316,265
$434,825
$731,604
$1,130,451