Unlock all features! Tap here to upgrade
100 Parkstone Dr #A-b, Greenville, SC 29609
4 beds • 4 baths • 1852 sqft • 2 units
$462,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.41% first-year return on $97,188 initial cash invested.
-13.41%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$2,100
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $3,186 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,188
Downpayment
20%
$92,560
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$3,186
Mortgage P&I
108%
$2,276
Property Taxes
10%
$200
Home Insurance
8%
$164
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
622 Perry Rd, Unit B, Greenville, SC 29609 | $1,195 | 2 | 1 | 1.3 mi | |
622 Perry Rd, Unit A, Greenville, SC 29609 | $1,195 | 2 | 1 | 1.3 mi | |
226 Broughton Dr, Greenville, SC 29609 | $1,750 | 2 | 2 | 1004 | 1.2 mi |
5 Paris Creek Ct, Greenville, SC 29617 | $1,295 | 2 | 2 | 900 | 2.1 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