4453-4455 28th St SW Lehigh Acres, FL 33973
4bd, 4ba | 1,904sqft | Built in 2002
Expand
Initial Investment
$187,946
List Price: $180,000
Purchase Price
$180,000
Down Payment
100%
Rent
$1,900

Total Return
$81,719
Annualized Return
8.2%
Cap Rate
6.2%
Gross Yield
12.7%
Cash Flow
$10,297
Appreciation
4.5%
Gross Yield
12.7%
 
Cap Rate
6.2%
 
Cash on Cash
5.5%
 
Ann. Return
8.2%
in 5 years
Initial Investment
$187,946
Purchase Price
$180,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$5,246
Total Return
$81,719
Appreciation
4.5%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $10,297 $10,719 $11,147 $12,790
Monthly $858 $893 $929 $1,066
Property Value in 2024
$223,901
Loan Balance
$0
Disposition Fees
-$7,837

Sale Proceeds
$216,064

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $53,601
$893/mo
$113,931
$949/mo
$264,949
$1,104/mo
$467,904
$1,300/mo
Cumulative Appreciation Gain $43,901
$79,562
$168,830
$288,798
Equity Build Up $180,000
$180,000
$180,000
$180,000
Total Investment Value $277,502
$373,493
$613,779
$936,702