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 Mid-Term investment with a projected -5.75% first-year return on $121k initial cash invested.
-5.75%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$3,120
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,701 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,560
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,120
Total Expenses
$3,701
Mortgage P&I
73%
$2,276
Property Taxes
6%
$200
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343
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