1469 Thelbert Dr Fayetteville, NC 28301
4bd, 2ba | 1,643sqft | Built in 1963
Expand
Initial Investment
$92,585
List Price: $90,000
Purchase Price
$90,000
Down Payment
100%
Rent
$850

Total Return
$33,607
Annualized Return
7.1%
Cap Rate
6.6%
Gross Yield
11.3%
Cash Flow
$5,448
Appreciation
2.3%
Gross Yield
11.3%
 
Cap Rate
6.6%
 
Cash on Cash
5.9%
 
Ann. Return
7.1%
in 5 years
Initial Investment
$92,585
Purchase Price
$90,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,235
Total Return
$33,607
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,448 $5,813 $6,203 $7,211
Monthly $454 $484 $517 $601
Property Value in 2024
$100,617
Loan Balance
$0
Disposition Fees
-$3,522

Sale Proceeds
$97,095

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $29,096
$485/mo
$63,112
$526/mo
$148,261
$618/mo
$262,693
$730/mo
Cumulative Appreciation Gain $10,617
$26,643
$66,758
$120,669
Equity Build Up $90,000
$90,000
$90,000
$90,000
Total Investment Value $129,713
$179,755
$305,018
$473,362