Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $464k initial cash invested.
-21.26%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$6,460
Rent
-$8,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$442k
Closing costs
1%
$22,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,460
Total Expenses
$14,684
Mortgage P&I
177%
$11,450
Property Taxes
12%
$749
Home Insurance
12%
$805
HOA
0%
$0
Property Management
10%
$646
CapEx
5%
$323
Vacancy
6%
$388
Maintenance
5%
$323
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 Catfiddle St, Charleston, SC 29403 | $8,500 | 4 | 4 | 2401 | 0.1 mi |
7 Sanctuary Ct, # 7-201, Charleston, SC 29403 | $8,000 | 4 | 4 | 2200 | 0.1 mi |
102 Line St, Apt A, Charleston, SC 29403 | $6,300 | 4 | 4 | 2100 | 0.3 mi |
32 Percy St, Charleston, SC 29403 | $6,700 | 4 | 4 | 2080 | 0.2 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