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 Mid-Term investment with a projected -1.96% first-year return on $151k initial cash invested.
-1.96%
Cash On Cash
5.8%
Cap Rate
0.99
DSCR
$5,352
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $5,599 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$5,599
Mortgage P&I
58%
$3,102
Property Taxes
8%
$449
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589