[contact-form-7 404 "Not Found"]
Contact Prizma Capital
I'm interested in this property
Total cost: $64,700 Rent: $825

4225 Knollwood Drive

Fayetteville, NC 28304

About the property

Bedrooms - 3
Baths - 1
Property Size - 1,050 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
9,900
2,880
7,020
%
59,325
1,645
2.54%
2018
10,197
2,938
7,259
11.22%
62,291
11,870
8.79%
2019
10,503
2,997
7,506
11.60%
65,406
22,491
10.44%
2020
10,818
3,057
7,761
12.00%
68,676
33,522
11.00%
2021
11,143
3,118
8,024
12.40%
72,110
44,980
11.13%