26836 Yale St Inkster, MI 48141
2bd, 1ba | 720sqft | Built in 1950
Expand
Initial Investment
$67,645
List Price: $63,000
Purchase Price
$63,000
Down Payment
100%
Rent
$825

Total Return
$22,209
Annualized Return
6.6%
Cap Rate
8.2%
Gross Yield
15.7%
Cash Flow
$4,579
Appreciation
1.4%
Gross Yield
15.7%
 
Cap Rate
8.2%
 
Cash on Cash
6.8%
 
Ann. Return
6.6%
in 5 years
Initial Investment
$67,645
Purchase Price
$63,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$3,700
Total Return
$22,209
Appreciation
1.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $4,579 $4,935 $5,315 $6,207
Monthly $382 $411 $443 $517
Property Value in 2024
$67,512
Loan Balance
$0
Disposition Fees
-$2,363

Sale Proceeds
$65,149

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $24,706
$412/mo
$53,985
$450/mo
$127,278
$530/mo
$225,777
$627/mo
Cumulative Appreciation Gain $4,512
$15,265
$42,181
$78,355
Equity Build Up $63,000
$63,000
$63,000
$63,000
Total Investment Value $92,217
$132,250
$232,459
$367,132