325 S Marguerite Ave Ferguson, MO 63135
2bd, 1ba | 840sqft | Built in 1951
Expand
Initial Investment
$77,520
List Price: $74,650
Purchase Price
$74,650
Down Payment
100%
Rent
$850

Total Return
$36,478
Annualized Return
9.1%
Cap Rate
8.5%
Gross Yield
13.7%
Cash Flow
$5,763
Appreciation
3.0%
Gross Yield
13.7%
 
Cap Rate
8.5%
 
Cash on Cash
7.4%
 
Ann. Return
9.1%
in 5 years
Initial Investment
$77,520
Purchase Price
$74,650
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,750
Total Return
$36,478
Appreciation
3.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,763 $6,115 $6,488 $7,523
Monthly $480 $510 $541 $627
Property Value in 2024
$86,420
Loan Balance
$0
Disposition Fees
-$3,025

Sale Proceeds
$83,395

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $30,602
$510/mo
$66,087
$551/mo
$154,911
$645/mo
$274,283
$762/mo
Cumulative Appreciation Gain $11,770
$25,535
$59,990
$106,295
Equity Build Up $74,650
$74,650
$74,650
$74,650
Total Investment Value $117,022
$166,271
$289,551
$455,228