100 Grande View Cir MAYLENE, AL 35114
4bd, 3ba | 1,802sqft | Built in 2016
Expand
Initial Investment
$245,395
List Price: $241,000
Purchase Price
$241,000
Down Payment
100%
Rent
$1,795

Total Return
$86,180
Annualized Return
6.9%
Cap Rate
5.7%
Gross Yield
8.9%
Cash Flow
$13,562
Appreciation
2.2%
Gross Yield
8.9%
 
Cap Rate
5.7%
 
Cash on Cash
5.5%
 
Ann. Return
6.9%
in 5 years
Initial Investment
$245,395
Purchase Price
$241,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$780
Total Return
$86,180
Appreciation
2.2%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $13,562 $14,471 $15,438 $17,996
Monthly $1,130 $1,206 $1,287 $1,500
Property Value in 2024
$268,546
Loan Balance
$0
Disposition Fees
-$9,399

Sale Proceeds
$259,147

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $72,428
$1,207/mo
$157,205
$1,310/mo
$370,423
$1,543/mo
$658,346
$1,829/mo
Cumulative Appreciation Gain $27,546
$70,318
$177,385
$321,275
Equity Build Up $241,000
$241,000
$241,000
$241,000
Total Investment Value $340,974
$468,523
$788,809
$1,220,621