Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.58% first-year return on $55,881 initial cash invested.
0.58%
Cash On Cash
6.27%
Cap Rate
1.1
DSCR
$2,010
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,983
Mortgage P&I
63%
$1,263
Property Taxes
5%
$104
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
118 Wild Lily Dr, Greenville, SC 29605 | $1,895 | 4 | 3 | 2025 | 0.2 mi |
511 Carronade Ct, Greenville, SC 29605 | $1,835 | 4 | 3 | 2025 | 0.3 mi |
403 Stonefence Dr, Greenville, SC 29605 | $1,976 | 4 | 3 | 2025 | 0.3 mi |
8 Ramblehurst Rd, Greenville, SC 29605 | $1,970 | 4 | 3 | 2025 | 0.3 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