2414 Wilma St Dallas, TX 75241
3bd, 2ba | 1,256sqft | Built in 2002
investment property - 2414 Wilma St, Dallas, TX 75241, Dallas - image 0
Expand
investment property - 2414 Wilma St, Dallas, TX 75241, Dallas - image 0
investment property - 2414 Wilma St, Dallas, TX 75241, Dallas - image 1
investment property - 2414 Wilma St, Dallas, TX 75241, Dallas - image 2
List Price
$132,500
Initial Investment : $138,856
Purchase Price
$132,500
Down Payment
100%
Rent
$1,375

Total Return
$55,835
Annualized Return
7.7%
Cap Rate
6.4%
Gross Yield
12.5%
Cash Flow
$7,756
Appreciation
3.8%
Gross Yield
12.5%
 
Cap Rate
6.4%
 
Cash on Cash
5.6%
 
Ann. Return
7.7%
in 5 years
Initial Investment
$138,856
Purchase Price
$132,500
Down Payment
100%
Loan Interest Rate
4.250%
Closing Costs
1.50%
Est. Immediate Costs
$4,369
Total Return
$55,835
Appreciation
3.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,756 $8,157 $8,577 $9,897
Monthly $646 $680 $715 $825
Property Value in 2025
$159,464
Loan Balance
$0
Disposition Fees
-$5,581

Sale Proceeds
$153,883

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $40,809
$680/mo
$87,496
$729/mo
$204,363
$852/mo
$361,423
$1,004/mo
Cumulative Appreciation Gain $26,964
$52,363
$115,940
$201,382
Equity Build Up $132,500
$132,500
$132,500
$132,500
Total Investment Value $200,273
$272,359
$452,803
$695,305