2260 Buttercup Dr Florissant, MO 63033
3bd, 2ba | 1,448sqft | Built in 1966
Expand
Initial Investment
$105,055
List Price: $102,000
Purchase Price
$102,000
Down Payment
100%
Rent
$1,095

Total Return
$46,228
Annualized Return
8.5%
Cap Rate
7.5%
Gross Yield
12.9%
Cash Flow
$7,030
Appreciation
3.0%
Gross Yield
12.9%
 
Cap Rate
7.5%
 
Cash on Cash
6.7%
 
Ann. Return
8.5%
in 5 years
Initial Investment
$105,055
Purchase Price
$102,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,525
Total Return
$46,228
Appreciation
3.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,030 $7,460 $7,916 $9,178
Monthly $586 $622 $660 $765
Property Value in 2024
$118,082
Loan Balance
$0
Disposition Fees
-$4,133

Sale Proceeds
$113,950

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $37,333
$622/mo
$80,626
$672/mo
$188,997
$787/mo
$334,638
$930/mo
Cumulative Appreciation Gain $16,082
$34,890
$81,969
$145,238
Equity Build Up $102,000
$102,000
$102,000
$102,000
Total Investment Value $155,416
$217,516
$372,966
$581,877