1469 Thelbert Dr Fayetteville, NC 28301
4bd, 2ba | 1,643sqft | Built in 1963
Expand
Initial Investment
$95,122
List Price: $92,500
Purchase Price
$92,500
Down Payment
100%
Rent
$850

Total Return
$33,924
Annualized Return
7.0%
Cap Rate
6.4%
Gross Yield
11.0%
Cash Flow
$5,477
Appreciation
2.3%
Gross Yield
11.0%
 
Cap Rate
6.4%
 
Cash on Cash
5.8%
 
Ann. Return
7.0%
in 5 years
Initial Investment
$95,122
Purchase Price
$92,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,235
Total Return
$33,924
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,477 $5,845 $6,236 $7,250
Monthly $456 $487 $520 $604
Property Value in 2024
$103,412
Loan Balance
$0
Disposition Fees
-$3,619

Sale Proceeds
$99,792

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $29,254
$488/mo
$63,452
$529/mo
$149,058
$621/mo
$264,105
$734/mo
Cumulative Appreciation Gain $10,912
$27,383
$68,612
$124,021
Equity Build Up $92,500
$92,500
$92,500
$92,500
Total Investment Value $132,666
$183,335
$310,170
$480,626