175 Ellington Ln. #Willbrook, Pawleys Island, SC 29585
3 beds • 2 baths • 2415 sqft
$788,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.43% first-year return on $166k initial cash invested.
-21.43%
Cash On Cash
2.23%
Cap Rate
0.34
DSCR
$2,841
Rent
-$2,958
Cashflow
Cash Flow
$2,841 income − $5,799 expenses = $2,958 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$5,799
Mortgage P&I
151%
$4,282
Property Taxes
7%
$192
Home Insurance
10%
$290
HOA
10%
$297
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0