25137 Packard St Roseville, MI 48066
2bd, 1ba | 896sqft | Built in 1938
Expand
Initial Investment
$68,760
List Price: $64,000
Purchase Price
$64,000
Down Payment
100%
Rent
$750

Total Return
$22,901
Annualized Return
6.7%
Cap Rate
8.2%
Gross Yield
14.1%
Cash Flow
$4,745
Appreciation
1.4%
Gross Yield
14.1%
 
Cap Rate
8.2%
 
Cash on Cash
6.9%
 
Ann. Return
6.7%
in 5 years
Initial Investment
$68,760
Purchase Price
$64,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$3,800
Total Return
$22,901
Appreciation
1.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $4,745 $5,090 $5,458 $6,359
Monthly $395 $424 $455 $530
Property Value in 2024
$68,583
Loan Balance
$0
Disposition Fees
-$2,400

Sale Proceeds
$66,183

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $25,478
$425/mo
$55,476
$462/mo
$130,566
$544/mo
$231,481
$643/mo
Cumulative Appreciation Gain $4,583
$15,507
$42,851
$79,599
Equity Build Up $64,000
$64,000
$64,000
$64,000
Total Investment Value $94,062
$134,983
$237,417
$375,080