11107 Almond Grv Humble, TX 77396
3bd, 2ba | 1,416sqft | Built in 1983
Expand
Initial Investment
$134,079
List Price: $131,900
Purchase Price
$131,900
Down Payment
100%
Rent
$1,324

Total Return
$56,222
Annualized Return
7.9%
Cap Rate
5.3%
Gross Yield
12.0%
Cash Flow
$6,269
Appreciation
4.4%
Gross Yield
12.0%
 
Cap Rate
5.3%
 
Cash on Cash
4.7%
 
Ann. Return
7.9%
in 5 years
Initial Investment
$134,079
Purchase Price
$131,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$200
Total Return
$56,222
Appreciation
4.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,269 $6,523 $6,779 $7,819
Monthly $522 $544 $565 $652
Property Value in 2024
$163,401
Loan Balance
$0
Disposition Fees
-$5,719

Sale Proceeds
$157,682

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $32,619
$544/mo
$69,402
$578/mo
$162,359
$676/mo
$288,489
$801/mo
Cumulative Appreciation Gain $31,501
$57,527
$122,674
$210,226
Equity Build Up $131,900
$131,900
$131,900
$131,900
Total Investment Value $196,020
$258,829
$416,933
$630,614