5739 Harrison St Garden City, MI 48135
3bd, 1ba | 1,633sqft | Built in 1976
Expand
Initial Investment
$123,909
List Price: $121,900
Purchase Price
$121,900
Down Payment
100%
Rent
$1,200

Total Return
$34,701
Annualized Return
5.5%
Cap Rate
5.5%
Gross Yield
11.8%
Cash Flow
$5,980
Appreciation
1.4%
Gross Yield
11.8%
 
Cap Rate
5.5%
 
Cash on Cash
4.8%
 
Ann. Return
5.5%
in 5 years
Initial Investment
$123,909
Purchase Price
$121,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$180
Total Return
$34,701
Appreciation
1.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,980 $6,501 $7,059 $8,274
Monthly $498 $542 $588 $690
Property Value in 2024
$130,630
Loan Balance
$0
Disposition Fees
-$4,572

Sale Proceeds
$126,058

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $32,551
$543/mo
$71,583
$597/mo
$169,286
$705/mo
$300,591
$835/mo
Cumulative Appreciation Gain $8,730
$29,536
$81,617
$151,610
Equity Build Up $121,900
$121,900
$121,900
$121,900
Total Investment Value $163,182
$223,019
$372,804
$574,101