Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.45% first-year return on $33,000 initial cash invested.
21.45%
Cash On Cash
13.79%
Cap Rate
1.88
DSCR
$1,575
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $985 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
25.0%
Interest Rate
5.5%
Mortgage Duration
15yr.
Cash To Invest
Total
$33,000
Downpayment
25%
$27,500
Closing costs
5%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$985
Mortgage P&I
43%
$674
Property Taxes
8%
$122
Home Insurance
0%
$0
HOA
12%
$189
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
315 High Grove Way, Columbia, SC 29210 | $1,595 | 2 | 2.5 | 1428 | 0.2 mi |
1216 Cactus Ave, Columbia, SC 29210 | $1,200 | 2 | 1.5 | 0.1 mi | |
32 Highwood Ct, Unit 1, Columbia, SC 29210 | $1,050 | 2 | 1.5 | 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