want to know more about this property?

Contact Prizma Capital
I'm interested in this property
Total cost: $60,020 Rent: $725 ROI: 9.2%

115 Colonial Dr

Fayetteville, NC 28301

About the property

Bedrooms - 3
Baths - 1
Property Size - 950 Sqft
PLAY PROPERTY MOVIE
view more details & full Analysis

Analysis over time

2% Year

Expense Increase

3% Year

Income Increase

5% Year

Property Value Increase

Projected Analysis
Full Analysis
Full Analysis
Total Annual Income
Total Annual Expenses
Net Operating Income
Cash on Cash ROI
Property Value
Total Profit if Sold
Annualized Total Return
2017
8,700
3,182
5,518
9.2%
55,146
644
1.07%
2018
8,961
3,246
5,715
9.52%
57,903
9,116
7.33%
2019
9,230
3,311
5,919
9.86%
60,798
17,930
9.09%
2020
9,507
3,377
6,130
10.21%
63,838
27,100
9.76%
2021
9,792
3,445
6,348
10.58%
67,030
36,640
10.00%