175 Ellington Ln. #Willbrook, Pawleys Island, SC 29585
3 beds • 2 baths • 2415 sqft
$788,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.68% first-year return on $184k initial cash invested.
-14.68%
Cash On Cash
3.35%
Cap Rate
0.51
DSCR
$4,262
Rent
-$2,247
Cashflow
Cash Flow
$4,262 income − $6,509 expenses = $2,247 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$6,509
Mortgage P&I
100%
$4,282
Property Taxes
5%
$192
Home Insurance
7%
$290
HOA
7%
$297
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469