1921 Rockwell Rd Orlando, FL 32808
4bd, 2ba | 1,312sqft | Built in 1960
Expand
Initial Investment
$144,067
List Price: $141,100
Purchase Price
$141,100
Down Payment
100%
Rent
$1,195

Total Return
$59,705
Annualized Return
7.8%
Cap Rate
5.6%
Gross Yield
10.2%
Cash Flow
$7,228
Appreciation
4.0%
Gross Yield
10.2%
 
Cap Rate
5.6%
 
Cash on Cash
5.0%
 
Ann. Return
7.8%
in 5 years
Initial Investment
$144,067
Purchase Price
$141,100
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$850
Total Return
$59,705
Appreciation
4.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,228 $7,590 $7,968 $9,187
Monthly $602 $633 $664 $766
Property Value in 2024
$171,813
Loan Balance
$0
Disposition Fees
-$6,013

Sale Proceeds
$165,800

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $37,972
$633/mo
$81,309
$678/mo
$189,791
$791/mo
$335,582
$932/mo
Cumulative Appreciation Gain $30,713
$58,079
$126,580
$218,639
Equity Build Up $141,100
$141,100
$141,100
$141,100
Total Investment Value $209,785
$280,488
$457,471
$695,321