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 Mid-Term investment with a projected -5.2% first-year return on $228k initial cash invested.
-5.2%
Cash On Cash
4.95%
Cap Rate
0.85
DSCR
$6,579
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $7,567 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$7,567
Mortgage P&I
74%
$4,852
Property Taxes
2%
$129
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724