2036 Bella Clare Dr Saint Louis, MO 63136
3bd, 1ba | 1,143sqft | Built in 1960
Expand
Initial Investment
$77,138
List Price: $75,000
Purchase Price
$75,000
Down Payment
100%
Rent
$850

Market rent may range from $808 to $893


Total Return
$30,900
Annualized Return
7.7%
Cap Rate
6.9%
Gross Yield
13.6%
Cash Flow
$4,566
Appreciation
3.0%
Gross Yield
13.6%
 
Cap Rate
6.9%
 
Cash on Cash
5.9%
 
Ann. Return
7.7%
in 5 years
Initial Investment
$77,138
Purchase Price
$75,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,013
Total Return
$30,900
Appreciation
3.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $4,566 $4,846 $5,143 $5,963
Monthly $381 $404 $429 $497
Property Value in 2024
$86,825
Loan Balance
$0
Disposition Fees
-$3,039

Sale Proceeds
$83,786

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $24,252
$404/mo
$52,381
$437/mo
$122,792
$512/mo
$217,419
$604/mo
Cumulative Appreciation Gain $11,825
$25,654
$60,271
$106,793
Equity Build Up $75,000
$75,000
$75,000
$75,000
Total Investment Value $111,077
$153,035
$258,063
$399,212