4315 N 65th St Milwaukee, WI 53216
3bd, 1ba | 1,333sqft | Built in 1922
Expand
Initial Investment
$103,149
List Price: $99,900
Purchase Price
$99,900
Down Payment
100%
Rent
$1,150

Total Return
$34,100
Annualized Return
6.4%
Cap Rate
5.7%
Gross Yield
13.8%
Cash Flow
$5,005
Appreciation
2.8%
Gross Yield
13.8%
 
Cap Rate
5.7%
 
Cash on Cash
4.9%
 
Ann. Return
6.4%
in 5 years
Initial Investment
$103,149
Purchase Price
$99,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,750
Total Return
$34,100
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,005 $5,332 $5,681 $6,600
Monthly $417 $444 $473 $550
Property Value in 2024
$114,570
Loan Balance
$0
Disposition Fees
-$4,010

Sale Proceeds
$110,560

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $26,689
$445/mo
$57,823
$482/mo
$135,760
$566/mo
$240,500
$668/mo
Cumulative Appreciation Gain $14,670
$32,918
$78,597
$139,985
Equity Build Up $99,900
$99,900
$99,900
$99,900
Total Investment Value $141,259
$190,642
$314,257
$480,385