Property Inquiry
•••
OPEN HOUSE
3 Beds 3 Baths
400 Sqm Villa
Built in Jan 2018
For Sale
Open House Price
$156,186
Initial investment : $58,529
$
Learn more about the purchase process.
Purchase Price
$156,186
Down Payment
37%
Rent
$1,271
Total Return
$48,276
| Annualized Return | 6.1% |
| Cap Rate | 6.2% |
| Gross Yield | 9.8% |
| Cash Flow | $9,148 |
| Appreciation | 0.9% |
| Gross Yield | 9.8% |
| Cap Rate | 6.2% |
| Cash on Cash | 5.8% |
| Ann. Return | 6.1% |
INITIAL INVESTMENT
$58,529
Purchase Price
$156,186
Down Payment
100%
Loan Interest Rate
4.00%
Closing Costs
1.50%
Est. Immediate Costs
$0
Est. Immediate Costs will become known during the
transaction process when the inspection report comes in.
TOTAL RETURN
$48,276
Appreciation
$48,276
| Net Cash Flow | Year 1 | Year 2 | Year 3 |
| Annual | $9,148 | $9,820 | $9,820 |
| Monthly | $762 | $818 | $818 |
Est. Investment Value Over Time
| Cumulataive Net Cash Flow | $49,156 $819/m |
| Cumulataive Appreciation Gain | $7,180 |
| Equity Build Up | $156,186 |
| Total Investment Value | $212,522 |