Unlock all features! Tap here to upgrade
1525 Mossy Branch Way, Mount Pleasant, SC 29464
3 beds • 3 baths • 2998 sqft
$2,267,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.93% first-year return on $476k initial cash invested.
-17.93%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$7,691
Rent
-$7,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$453k
Closing costs
1%
$22,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,691
Total Expenses
$14,803
Mortgage P&I
152%
$11,689
Property Taxes
4%
$311
Home Insurance
10%
$803
HOA
0%
$0
Property Management
10%
$769
CapEx
5%
$385
Vacancy
6%
$461
Maintenance
5%
$385
Other
0%
$0