4163 Vermont Blvd Elkton, FL 32033
3bd, 2ba | 1,240sqft | Built in 2004
Expand
Initial Investment
$164,033
List Price: $159,900
Purchase Price
$159,900
Down Payment
100%
Rent
$1,300

Total Return
$72,687
Annualized Return
8.5%
Cap Rate
6.5%
Gross Yield
9.8%
Cash Flow
$9,992
Appreciation
3.6%
Gross Yield
9.8%
 
Cap Rate
6.5%
 
Cash on Cash
6.1%
 
Ann. Return
8.5%
in 5 years
Initial Investment
$164,033
Purchase Price
$159,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,735
Total Return
$72,687
Appreciation
3.6%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $9,992 $10,573 $11,188 $12,953
Monthly $833 $881 $932 $1,079
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 $52,908
$882/mo
$114,007
$950/mo
$266,952
$1,112/mo
$472,496
$1,312/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 $243,387
$334,825
$563,712
$871,317