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
At Purchase in Year 1 in Year 5 in Year 10 in Year 15
Property Value
Appreciation Gain
$241,000
 
$246,273
$10,662
$268,546
$35,602
$311,318
$79,658
$360,903
$130,730
Loan Balance $0
$0
$0
$0
$0
Your Equity
$241,000
Downpayment
$246,273
 
$268,546
 
$311,318
 
$360,903
 

Equity Build-up