409 Nelson Dr Jacksonville, NC 28540
3bd, 1ba | 950sqft | Built in 1953
Expand
Initial Investment
$72,780
List Price: $71,300
Purchase Price
$71,300
Down Payment
100%
Rent
$775

Total Return
$35,216
Annualized Return
9.3%
Cap Rate
7.9%
Gross Yield
13.0%
Cash Flow
$5,092
Appreciation
3.3%
Gross Yield
13.0%
 
Cap Rate
7.9%
 
Cash on Cash
7.0%
 
Ann. Return
9.3%
in 5 years
Initial Investment
$72,780
Purchase Price
$71,300
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$411
Total Return
$35,216
Appreciation
3.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,092 $5,391 $5,707 $6,610
Monthly $424 $449 $476 $551
Property Value in 2024
$83,958
Loan Balance
$0
Disposition Fees
-$2,939

Sale Proceeds
$81,020

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $26,976
$450/mo
$58,154
$485/mo
$136,199
$567/mo
$241,084
$670/mo
Cumulative Appreciation Gain $12,658
$26,031
$59,504
$104,490
Equity Build Up $71,300
$71,300
$71,300
$71,300
Total Investment Value $110,935
$155,485
$267,003
$416,874