409 Willow Way Wylie, TX 75098
3bd, 2ba | 1,739sqft | Built in 1982
Expand
Initial Investment
$192,398
List Price: $186,500
Purchase Price
$186,500
Down Payment
100%
Rent
$1,575

Total Return
$65,710
Annualized Return
6.5%
Cap Rate
4.6%
Gross Yield
10.1%
Cash Flow
$7,923
Appreciation
3.8%
Gross Yield
10.1%
 
Cap Rate
4.6%
 
Cash on Cash
4.1%
 
Ann. Return
6.5%
in 5 years
Initial Investment
$192,398
Purchase Price
$186,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$3,100
Total Return
$65,710
Appreciation
3.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,923 $8,298 $8,688 $10,005
Monthly $660 $692 $724 $834
Property Value in 2024
$224,453
Loan Balance
$0
Disposition Fees
-$7,856

Sale Proceeds
$216,597

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $41,510
$692/mo
$88,702
$739/mo
$206,835
$862/mo
$365,595
$1,016/mo
Cumulative Appreciation Gain $37,953
$73,703
$163,191
$283,455
Equity Build Up $186,500
$186,500
$186,500
$186,500
Total Investment Value $265,963
$348,905
$556,526
$835,550