Unlock all features! Tap here to upgrade
2636 Palmetto Hall Blvd, Mount Pleasant, SC 29466
3 beds • 2 baths • 1804 sqft
$634,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.25% first-year return on $133k initial cash invested.
-10.25%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,568
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $4,706 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,568
Total Expenses
$4,706
Mortgage P&I
87%
$3,102
Property Taxes
13%
$449
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0