224 Valleyview Pl Salisbury, NC 28144
3bd, 2ba | 1,740sqft | Built in 1951
Expand
Initial Investment
$133,980
List Price: $132,000
Purchase Price
$132,000
Down Payment
100%
Rent
$1,119

Total Return
$54,591
Annualized Return
7.9%
Cap Rate
6.5%
Gross Yield
10.2%
Cash Flow
$7,998
Appreciation
2.8%
Gross Yield
10.2%
 
Cap Rate
6.5%
 
Cash on Cash
6.0%
 
Ann. Return
7.9%
in 5 years
Initial Investment
$133,980
Purchase Price
$132,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$54,591
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,998 $8,496 $9,024 $10,468
Monthly $667 $708 $752 $872
Property Value in 2024
$151,351
Loan Balance
$0
Disposition Fees
-$5,297

Sale Proceeds
$146,054

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $42,517
$709/mo
$91,895
$766/mo
$215,497
$898/mo
$381,608
$1,060/mo
Cumulative Appreciation Gain $19,351
$43,457
$103,800
$184,895
Equity Build Up $132,000
$132,000
$132,000
$132,000
Total Investment Value $193,868
$267,352
$451,296
$698,503