1222 Highland Ct N St Petersburg, FL 33701
2bd, 1ba | 592sqft | Built in 1920
Expand
Initial Investment
$148,289
List Price: $145,000
Purchase Price
$145,000
Down Payment
100%
Rent
$1,210

Total Return
$59,416
Annualized Return
7.5%
Cap Rate
4.9%
Gross Yield
10.0%
Cash Flow
$6,414
Appreciation
4.5%
Gross Yield
10.0%
 
Cap Rate
4.9%
 
Cash on Cash
4.3%
 
Ann. Return
7.5%
in 5 years
Initial Investment
$148,289
Purchase Price
$145,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,114
Total Return
$59,416
Appreciation
4.5%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,414 $6,658 $6,904 $7,909
Monthly $534 $555 $575 $659
Property Value in 2024
$180,739
Loan Balance
$0
Disposition Fees
-$6,326

Sale Proceeds
$174,413

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $33,293
$555/mo
$70,600
$588/mo
$163,987
$683/mo
$289,491
$804/mo
Cumulative Appreciation Gain $35,739
$64,526
$136,585
$233,427
Equity Build Up $145,000
$145,000
$145,000
$145,000
Total Investment Value $214,032
$280,126
$445,572
$667,918