Gross Yield
12.2%
Cap Rate
6.4%
Cash on Cash
5.6%
Ann. Return
6.6%
in 5 years
Initial Investment
$121,843
Total Return
$41,181
Appreciation
2.2%
Net Cash Flow | Year 1 | Year 3 | Year 5 | Year 10 |
---|---|---|---|---|
Annual | $6,805 | $7,281 | $7,788 | $9,066 |
Monthly | $567 | $607 | $649 | $755 |
Property Value in 2024
$131,170
Loan Balance
$0
Disposition Fees
-$4,591
Sale Proceeds
$126,579
Est. Investment Value over time
Year 5 | Year 10 | Year 20 | Year 30 | |
---|---|---|---|---|
Cumulative Net Cash Flow |
$36,444 $607/mo |
$79,208 $660/mo |
$186,255 $776/mo |
$330,117 $917/mo |
Cumulative Appreciation Gain |
$13,670 |
$34,562 |
$86,859 |
$157,141 |
Equity Build Up |
$117,500 |
$117,500 |
$117,500 |
$117,500 |
Total Investment Value |
$167,615 |
$231,271 |
$390,614 |
$604,758 |