Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $128k initial cash invested.
-12.99%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$2,740
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$4,122
Mortgage P&I
110%
$3,018
Property Taxes
6%
$175
Home Insurance
8%
$217
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
605 Chigwell Springs Ln, Summerville, SC 29486 | $2,895 | 4 | 3.5 | 3000 | 0.9 mi |
135 Airy Dr, Summerville, SC 29486 | $2,950 | 4 | 3 | 3126 | 0.7 mi |
439 Richfield Way, Summerville, SC 29486 | $2,700 | 4 | 3.5 | 2575 | 0.6 mi |
138 Belfort Pl, Summerville, SC 29486 | $2,900 | 4 | 3 | 3755 | 0.8 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