30 Sunset Ct Saint Louis, MO 63121
2bd, 1ba | 1,107sqft | Built in 1926
Expand
Initial Investment
$58,300
List Price: $55,000
Purchase Price
$55,000
Down Payment
100%
Rent
$825

Total Return
$26,870
Annualized Return
9.0%
Cap Rate
9.1%
Gross Yield
18.0%
Cash Flow
$4,468
Appreciation
3.0%
Gross Yield
18.0%
 
Cap Rate
9.1%
 
Cash on Cash
7.7%
 
Ann. Return
9.0%
in 5 years
Initial Investment
$58,300
Purchase Price
$55,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$2,475
Total Return
$26,870
Appreciation
3.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $4,468 $4,741 $5,031 $5,834
Monthly $372 $395 $419 $486
Property Value in 2024
$63,672
Loan Balance
$0
Disposition Fees
-$2,229

Sale Proceeds
$61,443

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $23,727
$395/mo
$51,245
$427/mo
$120,126
$501/mo
$212,697
$591/mo
Cumulative Appreciation Gain $8,672
$18,813
$44,199
$78,315
Equity Build Up $55,000
$55,000
$55,000
$55,000
Total Investment Value $87,399
$125,058
$219,325
$346,012