1248 W Livingston St Springfield, MO 65803
3bd, 1ba | 1,390sqft | Built in 1973
Expand
Initial Investment
$77,415
List Price: $73,611
Purchase Price
$73,611
Down Payment
100%
Rent
$850

Total Return
$33,740
Annualized Return
8.6%
Cap Rate
8.8%
Gross Yield
13.9%
Cash Flow
$5,911
Appreciation
2.3%
Gross Yield
13.9%
 
Cap Rate
8.8%
 
Cash on Cash
7.6%
 
Ann. Return
8.6%
in 5 years
Initial Investment
$77,415
Purchase Price
$73,611
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$2,700
Total Return
$33,740
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,911 $6,291 $6,695 $7,773
Monthly $493 $524 $558 $648
Property Value in 2024
$82,560
Loan Balance
$0
Disposition Fees
-$2,890

Sale Proceeds
$79,670

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $31,485
$525/mo
$68,150
$568/mo
$159,931
$666/mo
$283,277
$787/mo
Cumulative Appreciation Gain $8,949
$22,098
$55,014
$99,251
Equity Build Up $73,611
$73,611
$73,611
$73,611
Total Investment Value $114,044
$163,859
$288,556
$456,139