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 looks like a bad Long-Term investment with a projected -8.16% first-year return on $110k initial cash invested.
-8.16%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$3,110
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,856 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$3,856
Mortgage P&I
86%
$2,664
Property Taxes
6%
$196
Home Insurance
6%
$186
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0