3012 Markland Dr Charlotte, NC 28208
3bd, 1ba | 904sqft | Built in 1964
Expand
Initial Investment
$100,384
List Price: $98,900
Purchase Price
$98,900
Down Payment
100%
Rent
$903

Total Return
$44,273
Annualized Return
8.5%
Cap Rate
7.2%
Gross Yield
11.0%
Cash Flow
$6,628
Appreciation
2.8%
Gross Yield
11.0%
 
Cap Rate
7.2%
 
Cash on Cash
6.6%
 
Ann. Return
8.5%
in 5 years
Initial Investment
$100,384
Purchase Price
$98,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$44,273
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,628 $7,039 $7,475 $8,670
Monthly $552 $587 $623 $723
Property Value in 2024
$113,398
Loan Balance
$0
Disposition Fees
-$3,969

Sale Proceeds
$109,429

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $35,227
$587/mo
$76,126
$634/mo
$178,504
$744/mo
$316,092
$878/mo
Cumulative Appreciation Gain $14,498
$32,560
$77,771
$138,531
Equity Build Up $98,900
$98,900
$98,900
$98,900
Total Investment Value $148,625
$207,586
$355,175
$553,523