5853 Cherokee Dr Horn Lake, MS 38637
4bd, 1.5ba | 1,440sqft | Built in 1977
Expand
Initial Investment
$78,909
List Price: $74,900
Purchase Price
$74,900
Down Payment
100%
Rent
$850

Total Return
$20,391
Annualized Return
5.1%
Cap Rate
5.7%
Gross Yield
13.6%
Cash Flow
$3,721
Appreciation
1.8%
Gross Yield
13.6%
 
Cap Rate
5.7%
 
Cash on Cash
4.7%
 
Ann. Return
5.1%
in 5 years
Initial Investment
$78,909
Purchase Price
$74,900
Down Payment
100%
Loan Interest Rate
5.250%
Est. Immediate Costs
$2,885
Closing Costs
1.50%
Total Return
$20,391
Appreciation
1.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $3,721 $4,036 $4,373 $5,121
Monthly $310 $336 $364 $427
Property Value in 2024
$81,960
Loan Balance
$0
Disposition Fees
-$2,869

Sale Proceeds
$79,091

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $20,208
$337/mo
$44,366
$370/mo
$104,839
$437/mo
$186,109
$517/mo
Cumulative Appreciation Gain $7,060
$20,114
$52,791
$96,706
Equity Build Up $74,900
$74,900
$74,900
$74,900
Total Investment Value $102,168
$139,380
$232,530
$357,715