823 Recess Point Dr
Initial Investment
$89,380Purchase Price
Down Payment
Rent
Total Return
$144,906
Annualized Return
Cap Rate
Gross Yield
Cash Flow
Appreciation
Gross Yield
8.3%
Cap Rate
4.8%
Cash on Cash
-2.5%
Ann. Return
20.8%
Initial Investment
Purchase Price
Down Payment
Loan Interest Rate
Closing Costs
Est. Immediate Costs
Total Return
$144,906Appreciation
Year 5 | Year 10 | Year 20 | Year 30 | |
---|---|---|---|---|
Cumulative Net Cash Flow | -$6,225 -$104/mo | $758 $6/mo | $63,104 $263/mo | $208,218 $578/mo |
Cumulative Appreciation Gain | $158,655 | $236,166 | $430,192 | $690,947 |
Equity Build Up | $97,442 | $118,344 | $184,931 | $306,926 |
Total Investment Value | $249,872 | $355,269 | $678,228 | $1,206,092 |