120 Brent Ford Rd Columbia, SC 29212
3bd, 2ba | 1,682sqft | Built in 1988
Expand
Initial Investment
$176,990
List Price: $174,000
Purchase Price
$174,000
Down Payment
100%
Rent
$1,350

Total Return
$52,453
Annualized Return
5.8%
Cap Rate
4.9%
Gross Yield
9.3%
Cash Flow
$7,837
Appreciation
2.2%
Gross Yield
9.3%
 
Cap Rate
4.9%
 
Cash on Cash
4.4%
 
Ann. Return
5.8%
in 5 years
Initial Investment
$176,990
Purchase Price
$174,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$380
Total Return
$52,453
Appreciation
2.2%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,837 $8,390 $8,981 $10,458
Monthly $653 $699 $748 $871
Property Value in 2024
$194,243
Loan Balance
$0
Disposition Fees
-$6,799

Sale Proceeds
$187,445

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $41,998
$700/mo
$91,328
$761/mo
$214,809
$895/mo
$380,758
$1,058/mo
Cumulative Appreciation Gain $20,243
$51,181
$128,625
$232,702
Equity Build Up $174,000
$174,000
$174,000
$174,000
Total Investment Value $236,242
$316,509
$517,434
$787,461