5840 Crest Oak Way Cumming, GA 30028
4bd, 2.5ba | 2,290sqft | Built in 2013
Expand
Initial Investment
$263,900
List Price: $260,000
Purchase Price
$260,000
Down Payment
100%
Rent
$1,810

Total Return
$87,229
Annualized Return
6.4%
Cap Rate
5.1%
Gross Yield
8.4%
Cash Flow
$12,854
Appreciation
2.4%
Gross Yield
8.4%
 
Cap Rate
5.1%
 
Cash on Cash
4.9%
 
Ann. Return
6.4%
in 5 years
Initial Investment
$263,900
Purchase Price
$260,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$87,229
Appreciation
2.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $12,854 $13,722 $14,644 $17,101
Monthly $1,071 $1,143 $1,220 $1,425
Property Value in 2024
$292,697
Loan Balance
$0
Disposition Fees
-$10,244

Sale Proceeds
$282,452

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $68,677
$1,145/mo
$149,174
$1,243/mo
$352,182
$1,467/mo
$627,073
$1,742/mo
Cumulative Appreciation Gain $32,697
$79,316
$196,012
$352,842
Equity Build Up $260,000
$260,000
$260,000
$260,000
Total Investment Value $361,373
$488,489
$808,194
$1,239,914