9 Franklin St NW Rome, GA 30165
3bd, 1ba | 1,019sqft | Built in 1957
Expand
Initial Investment
$83,322
List Price: $80,000
Purchase Price
$80,000
Down Payment
100%
Rent
$750

Total Return
$37,080
Annualized Return
8.6%
Cap Rate
7.6%
Gross Yield
11.3%
Cash Flow
$5,563
Appreciation
3.3%
Gross Yield
11.3%
 
Cap Rate
7.6%
 
Cash on Cash
6.7%
 
Ann. Return
8.6%
in 5 years
Initial Investment
$83,322
Purchase Price
$80,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$2,122
Total Return
$37,080
Appreciation
3.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,563 $5,894 $6,245 $7,235
Monthly $464 $491 $520 $603
Property Value in 2024
$94,203
Loan Balance
$0
Disposition Fees
-$3,297

Sale Proceeds
$90,906

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $29,496
$492/mo
$63,625
$530/mo
$149,057
$621/mo
$263,870
$733/mo
Cumulative Appreciation Gain $14,203
$29,207
$66,765
$117,240
Equity Build Up $80,000
$80,000
$80,000
$80,000
Total Investment Value $123,698
$172,832
$295,821
$461,109