6528 Rockwell Blvd W Charlotte, NC 28269
3bd, 2ba | 1,080sqft | Built in 2004
Expand
Initial Investment
$146,748
Tentative Price: $144,500
Purchase Price
$144,500
Down Payment
100%
Rent
$1,004

Total Return
$52,459
Annualized Return
6.9%
Cap Rate
5.4%
Gross Yield
8.3%
Cash Flow
$7,397
Appreciation
2.8%
Gross Yield
8.3%
 
Cap Rate
5.4%
 
Cash on Cash
5.0%
 
Ann. Return
6.9%
in 5 years
Initial Investment
$146,748
Purchase Price
$144,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$80
Total Return
$52,459
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,397 $7,857 $8,346 $9,682
Monthly $616 $655 $696 $807
Property Value in 2024
$165,683
Loan Balance
$0
Disposition Fees
-$5,799

Sale Proceeds
$159,884

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $39,323
$655/mo
$84,992
$708/mo
$199,310
$830/mo
$352,945
$980/mo
Cumulative Appreciation Gain $21,183
$47,572
$113,629
$202,404
Equity Build Up $144,500
$144,500
$144,500
$144,500
Total Investment Value $205,006
$277,064
$457,439
$699,849