Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $231k initial cash invested.
-18.66%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,520
Rent
-$3,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$7,111
Mortgage P&I
157%
$5,509
Property Taxes
9%
$302
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3663 Pandora Dr, Mount Pleasant, SC 29466 | $3,995 | 4 | 3 | 2627 | 0.2 mi |
3711 Tip Ln, Mount Pleasant, SC 29466 | $5,000 | 4 | 3.5 | 2483 | 0.2 mi |
3660 Locklear Ln, Mount Pleasant, SC 29466 | $3,395 | 4 | 2.5 | 2633 | 0.6 mi |
3543 Franklin Tower Dr, Mount Pleasant, SC 29466 | $3,900 | 4 | 2.5 | 2633 | 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