911 Gum Branch Rd Jacksonville, NC 28540
5bd, 2.5ba | 2,207sqft | Built in 1961
Expand
Initial Investment
$158,113
List Price: $155,000
Purchase Price
$155,000
Down Payment
100%
Rent
$1,400

Total Return
$67,004
Annualized Return
8.1%
Cap Rate
6.4%
Gross Yield
10.8%
Cash Flow
$9,250
Appreciation
3.3%
Gross Yield
10.8%
 
Cap Rate
6.4%
 
Cash on Cash
5.9%
 
Ann. Return
8.1%
in 5 years
Initial Investment
$158,113
Purchase Price
$155,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$788
Total Return
$67,004
Appreciation
3.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $9,250 $9,790 $10,360 $11,995
Monthly $771 $816 $863 $1,000
Property Value in 2024
$182,518
Loan Balance
$0
Disposition Fees
-$6,388

Sale Proceeds
$176,130

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $48,987
$816/mo
$105,570
$880/mo
$247,208
$1,030/mo
$437,557
$1,215/mo
Cumulative Appreciation Gain $27,518
$56,588
$129,357
$227,152
Equity Build Up $155,000
$155,000
$155,000
$155,000
Total Investment Value $231,505
$317,158
$531,565
$819,709