747 N Fulbright Ave Springfield, MO 65802
3bd, 1ba | 1,292sqft | Built in 1951
Expand
Initial Investment
$72,217
List Price: $71,150
Purchase Price
$71,150
Down Payment
100%
Rent
$695

Total Return
$31,277
Annualized Return
8.4%
Cap Rate
7.7%
Gross Yield
11.7%
Cash Flow
$4,973
Appreciation
2.3%
Gross Yield
11.7%
 
Cap Rate
7.7%
 
Cash on Cash
6.9%
 
Ann. Return
8.4%
in 5 years
Initial Investment
$72,217
Purchase Price
$71,150
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$31,277
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $4,973 $5,293 $5,632 $6,539
Monthly $414 $441 $469 $545
Property Value in 2024
$79,800
Loan Balance
$0
Disposition Fees
-$2,793

Sale Proceeds
$77,007

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $26,488
$441/mo
$57,334
$478/mo
$134,548
$561/mo
$238,316
$662/mo
Cumulative Appreciation Gain $8,650
$21,360
$53,175
$95,932
Equity Build Up $71,150
$71,150
$71,150
$71,150
Total Investment Value $106,287
$149,843
$258,873
$405,399