502 Oak Ln Jacksonville, NC 28540
3bd, 2ba | 1,050sqft | Built in 1954
Expand
Initial Investment
$119,263
List Price: $117,500
Purchase Price
$117,500
Down Payment
100%
Rent
$925

Total Return
$46,286
Annualized Return
7.4%
Cap Rate
5.6%
Gross Yield
9.4%
Cash Flow
$6,049
Appreciation
3.3%
Gross Yield
9.4%
 
Cap Rate
5.6%
 
Cash on Cash
5.1%
 
Ann. Return
7.4%
in 5 years
Initial Investment
$119,263
Purchase Price
$117,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$46,286
Appreciation
3.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,049 $6,401 $6,773 $7,842
Monthly $504 $533 $564 $653
Property Value in 2024
$138,360
Loan Balance
$0
Disposition Fees
-$4,843

Sale Proceeds
$133,518

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $32,031
$534/mo
$69,020
$575/mo
$161,612
$673/mo
$286,047
$795/mo
Cumulative Appreciation Gain $20,860
$42,897
$98,061
$172,196
Equity Build Up $117,500
$117,500
$117,500
$117,500
Total Investment Value $170,391
$229,417
$377,173
$575,743