8631 Charlton Ln Saint Louis, MO 63123
2bd, 1ba | 864sqft | Built in 1940
Expand
Initial Investment
$103,263
List Price: $100,000
Purchase Price
$100,000
Down Payment
100%
Rent
$1,050

Total Return
$41,802
Annualized Return
7.8%
Cap Rate
6.9%
Gross Yield
12.6%
Cash Flow
$6,280
Appreciation
3.0%
Gross Yield
12.6%
 
Cap Rate
6.9%
 
Cash on Cash
6.1%
 
Ann. Return
7.8%
in 5 years
Initial Investment
$103,263
Purchase Price
$100,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,763
Total Return
$41,802
Appreciation
3.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,280 $6,664 $7,072 $8,199
Monthly $523 $555 $589 $683
Property Value in 2024
$115,767
Loan Balance
$0
Disposition Fees
-$4,052

Sale Proceeds
$111,715

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $33,349
$556/mo
$72,025
$600/mo
$168,837
$703/mo
$298,946
$830/mo
Cumulative Appreciation Gain $15,767
$34,206
$80,361
$142,391
Equity Build Up $100,000
$100,000
$100,000
$100,000
Total Investment Value $149,116
$206,230
$349,199
$541,336