Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.97% first-year return on $42,000 initial cash invested.
3.97%
Cash On Cash
7.78%
Cap Rate
1.22
DSCR
$1,880
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,741 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,741
Mortgage P&I
57%
$1,063
Property Taxes
6%
$109
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2023 Hackemann Ave, North Charleston, SC 29405 | $1,550 | 3 | 1 | 1000 | 0.2 mi |
2218 Odessa Dr, Charleston, SC 29405 | $2,000 | 3 | 1 | 1008 | 0.7 mi |
1931 Baxter St, North Charleston, SC 29405 | $1,550 | 3 | 1 | 984 | 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