Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $189k initial cash invested.
-13.03%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,900
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,900
Total Expenses
$5,951
Mortgage P&I
114%
$4,439
Property Taxes
4%
$171
Home Insurance
8%
$327
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
569 Hidden Blvd, Mount Pleasant, SC 29464 | $3,500 | 4 | 2.5 | 2174 | 0.3 mi |
260 Swallowtail Ct, Mount Pleasant, SC 29464 | $3,700 | 4 | 3 | 2100 | 1 mi |
502 Antebellum Ln, Mount Pleasant, SC 29464 | $3,400 | 4 | 3 | 2012 | 0.9 mi |
105 Historic Dr, Mount Pleasant, SC 29464 | $4,000 | 3 | 2 | 2200 | 0.9 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