2953 E Bergman St Springfield, MO 65802
3bd, 1.5ba | 1,212sqft | Built in 1968
Expand
Initial Investment
$91,189
List Price: $88,000
Purchase Price
$88,000
Down Payment
100%
Rent
$850

Total Return
$36,417
Annualized Return
7.8%
Cap Rate
7.6%
Gross Yield
11.6%
Cash Flow
$6,076
Appreciation
2.3%
Gross Yield
11.6%
 
Cap Rate
7.6%
 
Cash on Cash
6.7%
 
Ann. Return
7.8%
in 5 years
Initial Investment
$91,189
Purchase Price
$88,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,869
Total Return
$36,417
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,076 $6,466 $6,882 $7,990
Monthly $506 $539 $573 $666
Property Value in 2024
$98,698
Loan Balance
$0
Disposition Fees
-$3,454

Sale Proceeds
$95,243

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $32,363
$539/mo
$70,053
$584/mo
$164,399
$685/mo
$291,192
$809/mo
Cumulative Appreciation Gain $10,698
$26,418
$65,768
$118,652
Equity Build Up $88,000
$88,000
$88,000
$88,000
Total Investment Value $131,061
$184,471
$318,167
$497,843