Gross Yield
21.3%
Cap Rate
12.0%
Cash on Cash
10.3%
Ann. Return
11.2%
in 5 years
Initial Investment
$76,117
Total Return
$43,171
Appreciation
1.8%
Net Cash Flow | Year 1 | Year 3 | Year 5 | Year 10 |
---|---|---|---|---|
Annual | $7,877 | $8,412 | $8,981 | $10,444 |
Monthly | $656 | $701 | $748 | $870 |
Property Value in 2024
$79,986
Loan Balance
$0
Disposition Fees
-$2,800
Sale Proceeds
$77,186
Est. Investment Value over time
Year 5 | Year 10 | Year 20 | Year 30 | |
---|---|---|---|---|
Cumulative Net Cash Flow |
$42,102 $702/mo |
$91,369 $761/mo |
$214,692 $895/mo |
$380,428 $1,057/mo |
Cumulative Appreciation Gain |
$6,890 |
$19,630 |
$51,519 |
$94,377 |
Equity Build Up |
$73,096 |
$73,096 |
$73,096 |
$73,096 |
Total Investment Value |
$122,088 |
$184,094 |
$339,307 |
$547,901 |