621 S Broadway Ave Springfield, MO 65806
6bd, 3ba | 1,923sqft | Built in 1906
Expand
Initial Investment
$94,903
List Price: $93,500
Purchase Price
$93,500
Down Payment
100%
Rent
$995

Total Return
$43,861
Annualized Return
9.0%
Cap Rate
8.1%
Gross Yield
12.8%
Cash Flow
$7,052
Appreciation
2.3%
Gross Yield
12.8%
 
Cap Rate
8.1%
 
Cash on Cash
7.4%
 
Ann. Return
9.0%
in 5 years
Initial Investment
$94,903
Purchase Price
$93,500
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$43,861
Appreciation
2.3%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,052 $7,506 $7,989 $9,276
Monthly $588 $626 $666 $773
Property Value in 2024
$104,867
Loan Balance
$0
Disposition Fees
-$3,670

Sale Proceeds
$101,196

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $37,568
$626/mo
$81,326
$678/mo
$190,861
$795/mo
$338,066
$939/mo
Cumulative Appreciation Gain $11,367
$28,069
$69,879
$126,067
Equity Build Up $93,500
$93,500
$93,500
$93,500
Total Investment Value $142,434
$202,895
$354,239
$557,634