Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $268k initial cash invested.
-24.17%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,360
Rent
-$5,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$7,759
Mortgage P&I
272%
$6,416
Property Taxes
11%
$257
Home Insurance
20%
$472
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
411 Grand Palm Ln, # 1, Summerville, SC 29485 | $2,290 | 3 | 3 | 1838 | 0.9 mi |
116 W 5th South St, Apt B, Summerville, SC 29483 | $2,750 | 3 | 2.5 | 1990 | 0.7 mi |
109 Shea St, Summerville, SC 29485 | $2,495 | 3 | 2.5 | 2040 | 1.1 mi |
116 W Richland St, Summerville, SC 29483 | $2,500 | 3 | 3 | 1605 | 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