3433 N Palmer St Milwaukee, WI 53212
3bd, 1ba | 893sqft | Built in 1919
Expand
Initial Investment
$71,724
List Price: $69,900
Purchase Price
$69,900
Down Payment
100%
Rent
$1,000

Total Return
$37,684
Annualized Return
10.2%
Cap Rate
9.6%
Gross Yield
17.2%
Cash Flow
$6,027
Appreciation
2.8%
Gross Yield
17.2%
 
Cap Rate
9.6%
 
Cash on Cash
8.4%
 
Ann. Return
10.2%
in 5 years
Initial Investment
$71,724
Purchase Price
$69,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$775
Total Return
$37,684
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,027 $6,404 $6,805 $7,895
Monthly $502 $534 $567 $658
Property Value in 2024
$80,165
Loan Balance
$0
Disposition Fees
-$2,806

Sale Proceeds
$77,359

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $32,049
$534/mo
$69,288
$577/mo
$162,505
$677/mo
$287,781
$799/mo
Cumulative Appreciation Gain $10,265
$23,033
$54,994
$97,947
Equity Build Up $69,900
$69,900
$69,900
$69,900
Total Investment Value $112,214
$162,221
$287,399
$455,628