Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.33% first-year return on $148k initial cash invested.
-23.33%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,350
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$5,231
Mortgage P&I
150%
$3,536
Property Taxes
29%
$690
Home Insurance
11%
$254
HOA
6%
$139
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6 Sea Gull Dr, Beaufort, SC 29907 | $2,400 | 3 | 2 | 2270 | 2.4 mi |
29 Downing Dr, Beaufort, SC 29907 | $2,700 | 3 | 2 | 1728 | 0.2 mi |
18 Lisbon Way, Beaufort, SC 29907 | $1,800 | 3 | 2 | 2104 | 2.8 mi |
76 Wade Hampton Dr, Beaufort, SC 29907 | $2,450 | 3 | 2 | 1950 | 2.9 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality