2637 Gross Rd
Dallas, TX 75228
List Price
$180,000
Initial Investment
$48,869Purchase Price
$179,000
Down Payment
25%
Rent
$1,475
Total Return
$119,691
Annualized Return
27.4%
Cap Rate
5.0%
Gross Yield
9.9%
Cash Flow
-$1,426
Appreciation
11.5%
Reset to DefaultEdit Assumptions
Gross Yield
9.9%
Cap Rate
5.0%
Cash on Cash
-2.9%
Ann. Return
27.4%
in 5 YearsInitial Investment
$48,869
Purchase Price
$179,000
Down Payment
25%
Loan Interest Rate
6.07%
Closing Costs
1.50%
Est. Immediate Costs
$91
Total Return
$119,691Appreciation
11.5%
Est. Investment Value over time
| Year 5 | Year 10 | Year 20 | Year 30 | |
|---|---|---|---|---|
Cumulative Net Cash Flow | -$4,563 -$76/mo | -$2,103 -$18/mo | $28,539 $119/mo | $103,187 $287/mo |
Cumulative Appreciation Gain | $129,970 | $179,181 | $302,365 | $467,915 |
Equity Build Up | $53,177 | $64,584 | $100,923 | $167,499 |
Total Investment Value | $178,584 | $241,662 | $431,827 | $738,601 |