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
At Purchase in Year 1 in Year 5 in Year 10 in Year 15
Property Value
Appreciation Gain
$260,000
 
$266,233
$12,616
$292,697
$41,477
$339,316
$89,495
$393,360
$145,161
Loan Balance $0
$0
$0
$0
$0
Your Equity
$260,000
Downpayment
$266,233
 
$292,697
 
$339,316
 
$393,360
 

Equity Build-up