1330 Roosevelt Dr Venice, FL 34293
3bd, 2ba | 1,788sqft | Built in 1981
Expand
Initial Investment
$245,240
List Price: $240,000
Purchase Price
$240,000
Down Payment
100%
Rent
$1,825

Total Return
$102,347
Annualized Return
7.8%
Cap Rate
5.1%
Gross Yield
9.1%
Cash Flow
$11,510
Appreciation
4.4%
Gross Yield
9.1%
 
Cap Rate
5.1%
 
Cash on Cash
4.7%
 
Ann. Return
7.8%
in 5 years
Initial Investment
$245,240
Purchase Price
$240,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,640
Total Return
$102,347
Appreciation
4.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $11,510 $12,064 $12,637 $14,578
Monthly $959 $1,005 $1,053 $1,215
Property Value in 2024
$297,662
Loan Balance
$0
Disposition Fees
-$10,418

Sale Proceeds
$287,244

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $60,343
$1,006/mo
$129,054
$1,075/mo
$301,518
$1,256/mo
$533,930
$1,483/mo
Cumulative Appreciation Gain $57,662
$105,072
$223,748
$383,238
Equity Build Up $240,000
$240,000
$240,000
$240,000
Total Investment Value $358,005
$474,126
$765,265
$1,157,168