2545 Eight Oaks Dr High Point, NC 27263
3bd, 2ba | 1,182sqft | Built in 2000
Expand
Initial Investment
$111,549
List Price: $109,900
Purchase Price
$109,900
Down Payment
100%
Rent
$945

Total Return
$41,195
Annualized Return
7.2%
Cap Rate
6.6%
Gross Yield
10.3%
Cash Flow
$6,723
Appreciation
2.0%
Gross Yield
10.3%
 
Cap Rate
6.6%
 
Cash on Cash
6.0%
 
Ann. Return
7.2%
in 5 years
Initial Investment
$111,549
Purchase Price
$109,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$41,195
Appreciation
2.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,723 $7,174 $7,653 $8,897
Monthly $560 $598 $638 $741
Property Value in 2024
$121,076
Loan Balance
$0
Disposition Fees
-$4,238

Sale Proceeds
$116,838

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $35,905
$598/mo
$77,871
$649/mo
$182,919
$762/mo
$324,095
$900/mo
Cumulative Appreciation Gain $11,176
$30,460
$78,732
$143,606
Equity Build Up $109,900
$109,900
$109,900
$109,900
Total Investment Value $156,981
$218,231
$371,551
$577,601