5454 Apple Blossom Dr Memphis, TN 38115
6bd, 4ba | 2,478sqft | Built in 1973
Expand
Initial Investment
$76,117
List Price: $73,096
Purchase Price
$73,096
Down Payment
100%
Rent
$1,300

Total Return
$43,171
Annualized Return
11.2%
Cap Rate
12.0%
Gross Yield
21.3%
Cash Flow
$7,877
Appreciation
1.8%
Gross Yield
21.3%
 
Cap Rate
12.0%
 
Cash on Cash
10.3%
 
Ann. Return
11.2%
in 5 years
Initial Investment
$76,117
Purchase Price
$73,096
Down Payment
100%
Loan Interest Rate
5.250%
Est. Immediate Costs
$1,925
Closing Costs
1.50%
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