1597 Glen Hollow Dr

Fort Wayne, IN 46814
image0

3 bd, 2 ba | 1,769 sqft | Built in 2017

slider image
slider image
slider image
List Price
$210,000

Initial Investment

$57,225

Purchase Price

$210,000

Down Payment

25%

Rent

$1,479

Total Return

$88,052

Annualized Return

20.2%

Cap Rate

5.1%

Gross Yield

8.5%

Cash Flow

-$1,095

Appreciation

7.7%
refreshReset to Default
Edit Assumptions

Gross Yield

8.5%

Cap Rate

5.1%

Cash on Cash

-1.9%

Ann. Return

20.2%

in 5 Years

Initial Investment

$57,225

Purchase Price

$210,000

Down Payment

25%

Loan Interest Rate

6.07%

Closing Costs

1.50%

Est. Immediate Costs

$0

Total Return

$88,052

Appreciation

7.7%
Net Cash FlowYear 1Year 3Year 5Year 10

Annual

-$1,095-$453$229$2,119

Monthly

-$91-$38$19$177
Est. Investment Value over time
Year 1 Year 1 Year 2Year 3Year 4Year 5Year 5Year 6Year 7Year 8Year 9Year 10Year 10Year 11Year 12Year 13Year 14Year 15Year 15Year 16Year 17Year 18Year 19Year 20Year 20Year 21Year 22Year 23Year 24Year 25Year 25Year 26Year 27Year 28Year 29Year 30Year 30$0$100k$200k$300k$400k$500k$600k$700k$800k
Year 5Year 10Year 20Year 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