Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.43% first-year return on $76,398 initial cash invested.
-1.43%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$2,560
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,398
Downpayment
20%
$72,760
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$2,651
Mortgage P&I
71%
$1,818
Property Taxes
1%
$38
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2633 Lilac Ave, North Charleston, SC 29405 | $2,500 | 4 | 2 | 1350 | 0.8 mi |
2729 E Surrey Dr, North Charleston, SC 29405 | $2,100 | 4 | 2 | 1190 | 0.7 mi |
2332 Sorentrue Ave, North Charleston, SC 29405 | $1,895 | 4 | 2 | 1200 | 1 mi |
2136 Commander Rd, North Charleston, SC 29405 | $2,800 | 3 | 2.5 | 1548 | 1.1 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality