Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.69% first-year return on $275k initial cash invested.
-19.69%
Cash On Cash
2.31%
Cap Rate
0.37
DSCR
$4,900
Rent
-$4,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,900
Total Expenses
$9,413
Mortgage P&I
138%
$6,785
Property Taxes
18%
$873
Home Insurance
10%
$481
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1431 Glencoe Dr, Mount Pleasant, SC 29464 | $4,550 | 3 | 2 | 1450 | 0.4 mi |
717 Azalea St, Mount Pleasant, SC 29464 | $3,750 | 3 | 2 | 1400 | 0.3 mi |
1450 Goblet Ave, Mount Pleasant, SC 29464 | $4,300 | 3 | 2 | 1500 | 0.4 mi |
1155 Lazy Lane Ct, Mount Pleasant, SC 29464 | $3,800 | 3 | 2 | 1395 | 0.6 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