Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
5.63%
Cap Rate
0.77
DSCR
$1,930
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $2,439 expenses = $509 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$1,798
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,439
Mortgage P&I
93%
$1,798
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
7%
$140
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Shager Pl, Travelers Rest, SC 29690 | $1,975 | 3 | 2.5 | 1684 | 0 mi |
37 Gaskins Trl, Travelers Rest, SC 29690 | $1,950 | 3 | 2.5 | 1748 | 0.3 mi |
121 Remount Way, Travelers Rest, SC 29690 | $2,175 | 3 | 2.5 | 1760 | 0.7 mi |
18 Alderly Way, Travelers Rest, SC 29690 | $1,995 | 3 | 2.5 | 1760 | 0.7 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