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 Mid-Term investment with a projected -20.81% first-year return on $249k initial cash invested.
-20.81%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,358
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $7,677 expenses = $4,319 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$7,677
Mortgage P&I
167%
$5,592
Property Taxes
17%
$559
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369