7700 Birchwood Dr Port Richey, FL 34668
2bd, 2ba | 1,234sqft | Built in 1973
Expand
Initial Investment
$142,761
List Price: $140,000
Purchase Price
$140,000
Down Payment
100%
Rent
$1,250

Market rent may range from $1,188 to $1,313


Total Return
$67,065
Annualized Return
8.8%
Cap Rate
6.2%
Gross Yield
10.7%
Cash Flow
$7,909
Appreciation
4.5%
Gross Yield
10.7%
 
Cap Rate
6.2%
 
Cash on Cash
5.5%
 
Ann. Return
8.8%
in 5 years
Initial Investment
$142,761
Purchase Price
$140,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$661
Total Return
$67,065
Appreciation
4.5%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,909 $8,282 $8,669 $9,979
Monthly $659 $690 $722 $832
Property Value in 2024
$174,506
Loan Balance
$0
Disposition Fees
-$6,108

Sale Proceeds
$168,399

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $41,427
$690/mo
$88,500
$738/mo
$206,334
$860/mo
$364,693
$1,013/mo
Cumulative Appreciation Gain $34,506
$62,301
$131,875
$225,378
Equity Build Up $140,000
$140,000
$140,000
$140,000
Total Investment Value $215,933
$290,801
$478,210
$730,071