4509 N Bellefontaine Ave Kansas City, MO 64117
3bd, 1ba | 1,272sqft | Built in 1942
Expand
Initial Investment
$108,690
List Price: $107,000
Purchase Price
$107,000
Down Payment
100%
Rent
$975

Total Return
$36,615
Annualized Return
6.6%
Cap Rate
6.2%
Gross Yield
10.9%
Cash Flow
$6,113
Appreciation
1.7%
Gross Yield
10.9%
 
Cap Rate
6.2%
 
Cash on Cash
5.6%
 
Ann. Return
6.6%
in 5 years
Initial Investment
$108,690
Purchase Price
$107,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$85
Total Return
$36,615
Appreciation
1.7%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,113 $6,557 $7,030 $8,191
Monthly $509 $546 $586 $683
Property Value in 2024
$116,563
Loan Balance
$0
Disposition Fees
-$4,080

Sale Proceeds
$112,484

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $32,821
$547/mo
$71,461
$596/mo
$168,184
$701/mo
$298,172
$828/mo
Cumulative Appreciation Gain $9,563
$28,129
$74,602
$137,058
Equity Build Up $107,000
$107,000
$107,000
$107,000
Total Investment Value $149,385
$206,590
$349,786
$542,230