3376 State Road 207 Elkton, FL 32033
3bd, 2ba | 1,204sqft | Built in 2006
Expand
Initial Investment
$163,537
List Price: $159,900
Purchase Price
$159,900
Down Payment
100%
Rent
$1,350

Total Return
$74,214
Annualized Return
8.7%
Cap Rate
6.6%
Gross Yield
10.1%
Cash Flow
$10,189
Appreciation
3.6%
Gross Yield
10.1%
 
Cap Rate
6.6%
 
Cash on Cash
6.2%
 
Ann. Return
8.7%
in 5 years
Initial Investment
$163,537
Purchase Price
$159,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,239
Total Return
$74,214
Appreciation
3.6%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $10,189 $10,779 $11,404 $13,202
Monthly $849 $898 $950 $1,100
Property Value in 2024
$190,479
Loan Balance
$0
Disposition Fees
-$6,667

Sale Proceeds
$183,812

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $53,939
$899/mo
$116,212
$968/mo
$272,094
$1,134/mo
$481,585
$1,338/mo
Cumulative Appreciation Gain $30,579
$60,917
$136,860
$238,921
Equity Build Up $159,900
$159,900
$159,900
$159,900
Total Investment Value $244,418
$337,030
$568,854
$880,406