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

Total Return
$65,726
Annualized Return
8.6%
Cap Rate
6.0%
Gross Yield
10.7%
Cash Flow
$7,664
Appreciation
4.5%
Gross Yield
10.7%
 
Cap Rate
6.0%
 
Cash on Cash
5.4%
 
Ann. Return
8.6%
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
$65,726
Appreciation
4.5%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,664 $8,015 $8,377 $9,636
Monthly $639 $668 $698 $803
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 $40,088
$668/mo
$85,541
$713/mo
$199,320
$830/mo
$352,229
$978/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 $214,594
$287,842
$471,195
$717,606