8623 E 77th St Kansas City, MO 64138
3bd, 1.5ba | 933sqft | Built in 1955
Expand
Initial Investment
$78,630
List Price: $77,000
Purchase Price
$77,000
Down Payment
100%
Rent
$1,000

Total Return
$36,549
Annualized Return
9.1%
Cap Rate
9.2%
Gross Yield
15.6%
Cash Flow
$6,397
Appreciation
1.7%
Gross Yield
15.6%
 
Cap Rate
9.2%
 
Cash on Cash
8.1%
 
Ann. Return
9.1%
in 5 years
Initial Investment
$78,630
Purchase Price
$77,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$475
Total Return
$36,549
Appreciation
1.7%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,397 $6,839 $7,311 $8,506
Monthly $533 $570 $609 $709
Property Value in 2024
$83,882
Loan Balance
$0
Disposition Fees
-$2,936

Sale Proceeds
$80,946

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $34,233
$571/mo
$74,358
$620/mo
$174,797
$728/mo
$309,779
$860/mo
Cumulative Appreciation Gain $6,882
$20,242
$53,685
$98,630
Equity Build Up $77,000
$77,000
$77,000
$77,000
Total Investment Value $118,115
$171,600
$305,482
$485,409