100 Grande View Cir MAYLENE, AL 35114
4bd, 3ba | 1,802sqft | Built in 2016
investment property - 100 Grande View Cir, MAYLENE, AL 35114, Shelby - image 0
Expand
investment property - 100 Grande View Cir, MAYLENE, AL 35114, Shelby - image 0
investment property - 100 Grande View Cir, MAYLENE, AL 35114, Shelby - image 1
investment property - 100 Grande View Cir, MAYLENE, AL 35114, Shelby - image 2
List Price
$231,000
Initial Investment : $235,245
Purchase Price
$231,000
Down Payment
100%
Rent
$1,795

Total Return
$84,682
Annualized Return
7.0%
Cap Rate
5.9%
Gross Yield
9.3%
Cash Flow
$13,392
Appreciation
2.2%
Gross Yield
9.3%
 
Cap Rate
5.9%
 
Cash on Cash
5.7%
 
Ann. Return
7.0%
in 5 years
Initial Investment
$235,245
Purchase Price
$231,000
Down Payment
100%
Loan Interest Rate
4.250%
Closing Costs
1.50%
Est. Immediate Costs
$780
Total Return
$84,682
Appreciation
2.2%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $13,392 $14,292 $15,250 $17,779
Monthly $1,116 $1,191 $1,271 $1,482
Property Value in 2025
$257,403
Loan Balance
$0
Disposition Fees
-$9,009

Sale Proceeds
$248,394

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $71,533
$1,192/mo
$155,286
$1,294/mo
$365,943
$1,525/mo
$650,423
$1,807/mo
Cumulative Appreciation Gain $26,403
$67,400
$170,025
$307,944
Equity Build Up $231,000
$231,000
$231,000
$231,000
Total Investment Value $328,936
$453,687
$766,968
$1,189,367