Unlock all features! Tap here to upgrade
167 Cape Palmetto Point Trl, Edisto Island, SC 29438
3 beds • 3 baths • 1818 sqft
$1,100,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.35% first-year return on $231k initial cash invested.
-25.35%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,239
Rent
-$4,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $7,118 expenses = $4,879 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,239
Total Expenses
$7,118
Mortgage P&I
250%
$5,592
Property Taxes
25%
$559
Home Insurance
17%
$385
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0