321 E Wayland St Springfield, MO 65807
3bd, 2ba | 1,318sqft | Built in 1970
Expand
Initial Investment
$105,470
List Price: $103,911
Purchase Price
$103,911
Down Payment
100%
Rent
$995

Total Return
$45,634
Annualized Return
8.4%
Cap Rate
7.5%
Gross Yield
11.5%
Cash Flow
$7,255
Appreciation
2.3%
Gross Yield
11.5%
 
Cap Rate
7.5%
 
Cash on Cash
6.9%
 
Ann. Return
8.4%
in 5 years
Initial Investment
$105,470
Purchase Price
$103,911
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$45,634
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,255 $7,721 $8,216 $9,538
Monthly $605 $643 $685 $795
Property Value in 2024
$116,543
Loan Balance
$0
Disposition Fees
-$4,079

Sale Proceeds
$112,464

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $38,639
$644/mo
$83,633
$697/mo
$196,261
$818/mo
$347,623
$966/mo
Cumulative Appreciation Gain $12,632
$31,194
$77,659
$140,105
Equity Build Up $103,911
$103,911
$103,911
$103,911
Total Investment Value $155,183
$218,739
$377,831
$591,639