Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.54% first-year return on $55,209 initial cash invested.
3.54%
Cash On Cash
7.25%
Cap Rate
1.21
DSCR
$2,180
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,017
Mortgage P&I
60%
$1,317
Property Taxes
3%
$59
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
282 Westbrooke Rd, Summerville, SC 29486 | $2,200 | 3 | 2 | 1348 | 0 mi |
201 Summer View Rd, Summerville, SC 29486 | $2,050 | 3 | 2 | 1420 | 0.4 mi |
110 Deerpath Trl, Summerville, SC 29486 | $2,165 | 3 | 2 | 1440 | 0.4 mi |
286 Westbrooke Rd, Summerville, SC 29486 | $2,185 | 3 | 2 | 1520 | 0 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