Unlock all features! Tap here to upgrade
2981 Bennett Charles Rd, Mount Pleasant, SC 29466
3 beds • 4 baths • 2787 sqft
$999,999
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.91% first-year return on $210k initial cash invested.
-11.91%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$4,386
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $6,471 expenses = $2,085 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,386
Total Expenses
$6,471
Mortgage P&I
111%
$4,852
Property Taxes
3%
$129
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0