2310 McLaren Ave Saint Louis, MO 63136
4bd, 1ba | 1,862sqft | Built in 1880
Expand
Initial Investment
$64,760
List Price: $59,000
Purchase Price
$59,000
Down Payment
100%
Rent
$900

Total Return
$30,570
Annualized Return
9.3%
Cap Rate
10.4%
Gross Yield
18.3%
Cash Flow
$5,540
Appreciation
3.0%
Gross Yield
18.3%
 
Cap Rate
10.4%
 
Cash on Cash
8.6%
 
Ann. Return
9.3%
in 5 years
Initial Investment
$64,760
Purchase Price
$59,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$4,875
Total Return
$30,570
Appreciation
3.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,540 $5,878 $6,237 $7,232
Monthly $462 $490 $520 $603
Property Value in 2024
$68,303
Loan Balance
$0
Disposition Fees
-$2,391

Sale Proceeds
$65,912

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $29,418
$490/mo
$63,530
$529/mo
$148,918
$620/mo
$263,674
$732/mo
Cumulative Appreciation Gain $9,303
$20,181
$47,413
$84,010
Equity Build Up $59,000
$59,000
$59,000
$59,000
Total Investment Value $97,720
$142,711
$255,332
$406,684