4743 Cedar View Rd Orlando, FL 32808
3bd, 2ba | 1,314sqft | Built in 1969
Expand
Initial Investment
$146,529
List Price: $143,300
Purchase Price
$143,300
Down Payment
100%
Rent
$1,265

Total Return
$66,724
Annualized Return
8.6%
Cap Rate
6.4%
Gross Yield
10.6%
Cash Flow
$8,513
Appreciation
4.0%
Gross Yield
10.6%
 
Cap Rate
6.4%
 
Cash on Cash
5.8%
 
Ann. Return
8.6%
in 5 years
Initial Investment
$146,529
Purchase Price
$143,300
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,079
Total Return
$66,724
Appreciation
4.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $8,513 $8,968 $9,445 $10,909
Monthly $709 $747 $787 $909
Property Value in 2024
$174,492
Loan Balance
$0
Disposition Fees
-$6,107

Sale Proceeds
$168,385

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $44,867
$748/mo
$96,328
$803/mo
$225,144
$938/mo
$398,263
$1,106/mo
Cumulative Appreciation Gain $31,192
$58,984
$128,553
$222,048
Equity Build Up $143,300
$143,300
$143,300
$143,300
Total Investment Value $219,360
$298,612
$496,998
$763,611