Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $41,454 initial cash invested.
-8.6%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$1,380
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,677
Mortgage P&I
72%
$989
Property Taxes
19%
$259
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
204 North St, Anderson, SC 29621 | $1,250 | 3 | 1 | 1042 | 2.5 mi |
1010 Belhaven Rd, Anderson, SC 29621 | $1,200 | 3 | 1 | 1050 | 2.7 mi |
211 Dickens Ave, Anderson, SC 29621 | $1,125 | 3 | 1 | 1056 | 2.8 mi |
405 Caughlin Ave, Anderson, SC 29624 | $1,325 | 3 | 1 | 987 | 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