9500 Lewis and Clark Blvd
Saint Louis, MO 63136
List Price
$61,000
Initial Investment
$17,071Purchase Price
$60,000
Down Payment
25%
Rent
$970
Total Return
$37,650
Annualized Return
30.7%
Cap Rate
10.4%
Gross Yield
19.4%
Cash Flow
$2,334
Appreciation
7.5%
Reset to DefaultEdit Assumptions
Gross Yield
19.4%
Cap Rate
10.4%
Cash on Cash
13.7%
Ann. Return
30.7%
in 5 YearsInitial Investment
$17,071
Purchase Price
$60,000
Down Payment
25%
Loan Interest Rate
6.07%
Closing Costs
1.50%
Est. Immediate Costs
$721
Total Return
$37,650Appreciation
7.5%
Est. Investment Value over time
| Year 5 | Year 10 | Year 20 | Year 30 | |
|---|---|---|---|---|
Cumulative Net Cash Flow | $13,401 $223/mo | $31,535 $263/mo | $85,134 $355/mo | $168,384 $468/mo |
Cumulative Appreciation Gain | $26,248 | $39,985 | $74,372 | $120,585 |
Equity Build Up | $17,825 | $21,648 | $33,829 | $56,145 |
Total Investment Value | $57,475 | $93,169 | $193,335 | $345,114 |