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
At Purchase in Year 1 in Year 5 in Year 10 in Year 15
Property Value
Appreciation Gain
$345,000
 
$352,549
$15,263
$384,433
$50,966
$445,663
$114,033
$516,645
$187,145
Loan Balance $0
$0
$0
$0
$0
Your Equity
$345,000
Downpayment
$352,549
 
$384,433
 
$445,663
 
$516,645
 

Equity Build-up