409 Nelson Dr Jacksonville, NC 28540
3bd, 1ba | 950sqft | Built in 1953
Expand
Initial Investment
$71,917
List Price: $70,450
Purchase Price
$70,450
Down Payment
100%
Rent
$775

Total Return
$35,039
Annualized Return
9.3%
Cap Rate
8.0%
Gross Yield
13.2%
Cash Flow
$5,078
Appreciation
3.3%
Gross Yield
13.2%
 
Cap Rate
8.0%
 
Cash on Cash
7.1%
 
Ann. Return
9.3%
in 5 years
Initial Investment
$71,917
Purchase Price
$70,450
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$411
Total Return
$35,039
Appreciation
3.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,078 $5,376 $5,692 $6,591
Monthly $423 $448 $474 $549
Property Value in 2024
$82,957
Loan Balance
$0
Disposition Fees
-$2,904

Sale Proceeds
$80,054

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $26,903
$448/mo
$57,995
$483/mo
$135,825
$566/mo
$240,423
$668/mo
Cumulative Appreciation Gain $12,507
$25,720
$58,795
$103,244
Equity Build Up $70,450
$70,450
$70,450
$70,450
Total Investment Value $109,860
$154,165
$265,070
$414,117