1597 Glen Hollow Dr
Initial Investment
$57,225Purchase Price
Down Payment
Rent
Total Return
$88,052
Annualized Return
Cap Rate
Gross Yield
Cash Flow
Appreciation
Gross Yield
8.5%
Cap Rate
5.1%
Cash on Cash
-1.9%
Ann. Return
20.2%
Initial Investment
Purchase Price
Down Payment
Loan Interest Rate
Closing Costs
Est. Immediate Costs
Total Return
$88,052Appreciation
Year 5 | Year 10 | Year 20 | Year 30 | |
---|---|---|---|---|
Cumulative Net Cash Flow | -$2,215 -$37/mo | $4,487 $37/mo | $50,556 $211/mo | $152,506 $424/mo |
Cumulative Appreciation Gain | $94,849 | $143,404 | $264,945 | $428,286 |
Equity Build Up | $62,387 | $75,769 | $118,401 | $196,508 |
Total Investment Value | $155,020 | $223,660 | $433,902 | $777,300 |