Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.14% first-year return on $139k initial cash invested.
-10.14%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,380
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$4,555
Mortgage P&I
98%
$3,319
Property Taxes
3%
$117
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1482 Hidden Bridge Dr, Mount Pleasant, SC 29464 | $3,450 | 3 | 2 | 1611 | 0.2 mi |
998 Planters Curv, Mount Pleasant, SC 29464 | $3,900 | 3 | 2 | 1623 | 0.4 mi |
978 Governors Rd, Mount Pleasant, SC 29464 | $3,249 | 3 | 2 | 1661 | 0.6 mi |
1559 Hidden Bridge Dr, Mount Pleasant, SC 29464 | $4,200 | 3 | 2 | 2000 | 0.1 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