Unlock all features! Tap here to upgrade
128 Country Town Dr #130, Columbia, SC 29212
4 beds • 2 baths • 2066 sqft • 2 units
$240,000
View on ZillowThis property might be a fair Long-Term investment with a projected 9.52% first-year return on $50,400 initial cash invested.
9.52%
Cash On Cash
8.76%
Cap Rate
1.43
DSCR
$2,460
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,060 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,060
Mortgage P&I
50%
$1,229
Property Taxes
4%
$102
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
275 Wynn Way, Apt B, Columbia, SC 29210 | $1,275 | 2 | 1.5 | 1387 | 2.8 mi |
264 Piney Grove Rd, Apt B, Columbia, SC 29210 | $1,250 | 2 | 1 | 1100 | 1.5 mi |
401 Columbiana Dr, Columbia, SC 29212 | $1,067 | 2 | 1.5 | 1028 | 1.1 mi |
201 Wynn Way, Apt A, Columbia, SC 29210 | $1,150 | 2 | 1 | 1030 | 2.8 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