5840 Crest Oak Way Cumming, GA 30028
4bd, 2.5ba | 2,290sqft | Built in 2013
Expand
Initial Investment
$258,724
List Price: $254,900
Purchase Price
$254,900
Down Payment
100%
Rent
$1,810

Total Return
$86,947
Annualized Return
6.5%
Cap Rate
5.3%
Gross Yield
8.5%
Cash Flow
$12,870
Appreciation
2.4%
Gross Yield
8.5%
 
Cap Rate
5.3%
 
Cash on Cash
5.0%
 
Ann. Return
6.5%
in 5 years
Initial Investment
$258,724
Purchase Price
$254,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$86,947
Appreciation
2.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $12,870 $13,738 $14,661 $17,121
Monthly $1,072 $1,145 $1,222 $1,427
Property Value in 2024
$286,955
Loan Balance
$0
Disposition Fees
-$10,043

Sale Proceeds
$276,912

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $68,759
$1,146/mo
$149,349
$1,245/mo
$352,591
$1,469/mo
$627,795
$1,744/mo
Cumulative Appreciation Gain $32,055
$77,760
$192,167
$345,920
Equity Build Up $254,900
$254,900
$254,900
$254,900
Total Investment Value $355,714
$482,009
$799,658
$1,228,615