4012 Evergreen Dr Columbia, SC 29204
4bd, 2.5ba | 2,129sqft | Built in 1968
Expand
Initial Investment
$121,843
List Price: $117,500
Purchase Price
$117,500
Down Payment
100%
Rent
$1,195

Total Return
$41,181
Annualized Return
6.6%
Cap Rate
6.4%
Gross Yield
12.2%
Cash Flow
$6,805
Appreciation
2.2%
Gross Yield
12.2%
 
Cap Rate
6.4%
 
Cash on Cash
5.6%
 
Ann. Return
6.6%
in 5 years
Initial Investment
$121,843
Purchase Price
$117,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$2,580
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