3768 Creek Side Way Trussville, AL 35173
5bd, 4.5ba | 2,590sqft | Built in 2014
Expand
Initial Investment
$350,840
List Price: $345,000
Purchase Price
$345,000
Down Payment
100%
Rent
$2,350

Total Return
$112,062
Annualized Return
6.2%
Cap Rate
5.2%
Gross Yield
8.2%
Cash Flow
$17,229
Appreciation
2.2%
Gross Yield
8.2%
 
Cap Rate
5.2%
 
Cash on Cash
4.9%
 
Ann. Return
6.2%
in 5 years
Initial Investment
$350,840
Purchase Price
$345,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$665
Total Return
$112,062
Appreciation
2.2%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $17,229 $18,367 $19,577 $22,748
Monthly $1,436 $1,531 $1,631 $1,896
Property Value in 2024
$384,433
Loan Balance
$0
Disposition Fees
-$13,455

Sale Proceeds
$370,977

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $91,925
$1,532/mo
$199,227
$1,660/mo
$467,825
$1,949/mo
$828,799
$2,302/mo
Cumulative Appreciation Gain $39,433
$100,663
$253,933
$459,916
Equity Build Up $345,000
$345,000
$345,000
$345,000
Total Investment Value $476,357
$644,890
$1,066,759
$1,633,716