Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.05% first-year return on $39,900 initial cash invested.
2.05%
Cash On Cash
6.93%
Cap Rate
1.15
DSCR
$1,570
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,502
Mortgage P&I
61%
$952
Property Taxes
5%
$77
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9 Judson Rd, Greenville, SC 29611 | $1,595 | 3 | 2 | 1070 | 2.1 mi |
220 Virginia Ave, Unit 1, Greenville, SC 29611 | $2,000 | 3 | 2 | 1056 | 2.4 mi |
36 Jamison St, Greenville, SC 29611 | $1,650 | 3 | 2 | 1092 | 2 mi |
38 4th St, Greenville, SC 29611 | $1,495 | 3 | 2 | 1050 | 2.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality