7823 W Herbert Ave Milwaukee, WI 53218
3bd, 1ba | 936sqft | Built in 1955
Expand
Initial Investment
$157,395
List Price: $155,000
Purchase Price
$155,000
Down Payment
100%
Rent
$1,550

Total Return
$73,177
Annualized Return
9.0%
Cap Rate
7.6%
Gross Yield
12.0%
Cash Flow
$11,106
Appreciation
2.8%
Gross Yield
12.0%
 
Cap Rate
7.6%
 
Cash on Cash
7.1%
 
Ann. Return
9.0%
in 5 years
Initial Investment
$157,395
Purchase Price
$155,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$70
Total Return
$73,177
Appreciation
2.8%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $11,106 $11,796 $12,528 $14,532
Monthly $925 $983 $1,044 $1,211
Property Value in 2024
$177,762
Loan Balance
$0
Disposition Fees
-$6,222

Sale Proceeds
$171,540

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $59,032
$984/mo
$127,581
$1,063/mo
$299,170
$1,247/mo
$529,772
$1,472/mo
Cumulative Appreciation Gain $22,762
$51,074
$121,947
$217,193
Equity Build Up $155,000
$155,000
$155,000
$155,000
Total Investment Value $236,794
$333,655
$576,117
$901,966