345 Robison Dr Birmingham, AL 35215
3bd, 1.5ba | 1,227sqft | Built in 1956
Expand
Initial Investment
$92,702
List Price: $89,500
Purchase Price
$89,500
Down Payment
100%
Rent
$885

Total Return
$35,116
Annualized Return
7.4%
Cap Rate
7.3%
Gross Yield
11.9%
Cash Flow
$5,917
Appreciation
2.2%
Gross Yield
11.9%
 
Cap Rate
7.3%
 
Cash on Cash
6.4%
 
Ann. Return
7.4%
in 5 years
Initial Investment
$92,702
Purchase Price
$89,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,860
Total Return
$35,116
Appreciation
2.2%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,917 $6,310 $6,727 $7,818
Monthly $493 $526 $561 $651
Property Value in 2024
$99,730
Loan Balance
$0
Disposition Fees
-$3,491

Sale Proceeds
$96,239

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $31,580
$526/mo
$68,457
$570/mo
$160,767
$670/mo
$284,824
$791/mo
Cumulative Appreciation Gain $10,230
$26,114
$65,875
$119,312
Equity Build Up $89,500
$89,500
$89,500
$89,500
Total Investment Value $131,309
$184,071
$316,142
$493,636