1224 Beachnut Ln Salisbury, NC 28146
2bd, 1.5ba | 1,176sqft | Built in 1963
Expand
Initial Investment
$98,980
List Price: $97,000
Purchase Price
$97,000
Down Payment
100%
Rent
$915

Total Return
$43,280
Annualized Return
8.4%
Cap Rate
7.3%
Gross Yield
11.3%
Cash Flow
$6,572
Appreciation
2.8%
Gross Yield
11.3%
 
Cap Rate
7.3%
 
Cash on Cash
6.6%
 
Ann. Return
8.4%
in 5 years
Initial Investment
$98,980
Purchase Price
$97,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$525
Total Return
$43,280
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,572 $6,980 $7,414 $8,599
Monthly $548 $582 $618 $717
Property Value in 2024
$111,220
Loan Balance
$0
Disposition Fees
-$3,893

Sale Proceeds
$107,327

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $34,933
$582/mo
$75,496
$629/mo
$177,033
$738/mo
$313,491
$871/mo
Cumulative Appreciation Gain $14,220
$31,934
$76,277
$135,870
Equity Build Up $97,000
$97,000
$97,000
$97,000
Total Investment Value $146,153
$204,430
$350,310
$546,361