621 National Dr Pittsburgh, PA 15235
3bd, 1ba | 925sqft | Built in 1972
Expand
Initial Investment
$106,677
List Price: $105,000
Purchase Price
$105,000
Down Payment
100%
Rent
$1,150

Market rent may range from $1,093 to $1,208


Total Return
$50,822
Annualized Return
9.1%
Cap Rate
7.4%
Gross Yield
13.1%
Cash Flow
$7,163
Appreciation
3.4%
Gross Yield
13.1%
 
Cap Rate
7.4%
 
Cash on Cash
6.7%
 
Ann. Return
9.1%
in 5 years
Initial Investment
$106,677
Purchase Price
$105,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$102
Total Return
$50,822
Appreciation
3.4%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,163 $7,576 $8,013 $9,275
Monthly $597 $631 $668 $773
Property Value in 2024
$123,927
Loan Balance
$0
Disposition Fees
-$4,337

Sale Proceeds
$119,590

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $37,910
$632/mo
$81,661
$681/mo
$191,181
$797/mo
$338,365
$940/mo
Cumulative Appreciation Gain $18,927
$38,666
$88,075
$154,476
Equity Build Up $105,000
$105,000
$105,000
$105,000
Total Investment Value $161,837
$225,327
$384,256
$597,842