22 Green Acre Rd NE Rome, GA 30165
3bd, 1ba | 1,317sqft | Built in 1960
Expand
Initial Investment
$90,477
List Price: $88,000
Purchase Price
$88,000
Down Payment
100%
Rent
$775

Total Return
$38,483
Annualized Return
8.2%
Cap Rate
6.8%
Gross Yield
10.6%
Cash Flow
$5,465
Appreciation
3.3%
Gross Yield
10.6%
 
Cap Rate
6.8%
 
Cash on Cash
6.0%
 
Ann. Return
8.2%
in 5 years
Initial Investment
$90,477
Purchase Price
$88,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,157
Total Return
$38,483
Appreciation
3.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,465 $5,788 $6,130 $7,100
Monthly $455 $482 $511 $592
Property Value in 2024
$103,623
Loan Balance
$0
Disposition Fees
-$3,627

Sale Proceeds
$99,996

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $28,963
$483/mo
$62,453
$520/mo
$146,284
$610/mo
$258,947
$719/mo
Cumulative Appreciation Gain $15,623
$32,127
$73,441
$128,963
Equity Build Up $88,000
$88,000
$88,000
$88,000
Total Investment Value $132,586
$182,580
$307,725
$475,910