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

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
At Purchase in Year 1 in Year 5 in Year 10 in Year 15
Property Value
Appreciation Gain
$105,000
 
$108,539
$7,197
$123,927
$22,645
$143,666
$42,976
$166,548
$66,545
Loan Balance $0
$0
$0
$0
$0
Your Equity
$105,000
Downpayment
$108,539
 
$123,927
 
$143,666
 
$166,548
 

Equity Build-up