409 Willow Way Wylie, TX 75098
3bd, 2ba | 1,739sqft | Built in 1982
Expand
Initial Investment
$195,443
List Price: $189,500
Purchase Price
$189,500
Down Payment
100%
Rent
$1,575

Total Return
$66,302
Annualized Return
6.5%
Cap Rate
4.6%
Gross Yield
10.0%
Cash Flow
$7,952
Appreciation
3.8%
Gross Yield
10.0%
 
Cap Rate
4.6%
 
Cash on Cash
4.1%
 
Ann. Return
6.5%
in 5 years
Initial Investment
$195,443
Purchase Price
$189,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$3,100
Total Return
$66,302
Appreciation
3.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,952 $8,329 $8,721 $10,042
Monthly $663 $694 $727 $837
Property Value in 2024
$228,064
Loan Balance
$0
Disposition Fees
-$7,982

Sale Proceeds
$220,082

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $41,663
$694/mo
$89,033
$742/mo
$207,609
$865/mo
$366,965
$1,019/mo
Cumulative Appreciation Gain $38,564
$74,888
$165,816
$288,015
Equity Build Up $189,500
$189,500
$189,500
$189,500
Total Investment Value $269,726
$353,421
$562,925
$844,480