Unlock all features! Tap here to upgrade
1124 Saint Pauls Parrish Ln, Johns Island, SC 29455
3 beds • 3 baths • 1792 sqft
$522,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.3% first-year return on $128k initial cash invested.
0.3%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$4,665
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,665 income − $4,633 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,221
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,665
Total Expenses
$4,633
Mortgage P&I
57%
$2,664
Property Taxes
4%
$196
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513