Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.56% first-year return on $123k initial cash invested.
-9.56%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$3,110
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$4,089
Mortgage P&I
94%
$2,932
Property Taxes
4%
$139
Home Insurance
7%
$208
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1458 Caldwell Ct, Mount Pleasant, SC 29466 | $2,401 | 3 | 2 | 1317 | 0.1 mi |
1300 Park West Blvd, Unit 620, Mount Pleasant, SC 29466 | $2,795 | 3 | 2 | 1282 | 1.3 mi |
3019 Morningdale Dr, Mount Pleasant, SC 29466 | $3,650 | 3 | 2.5 | 1470 | 0.1 mi |
3258 Morningdale Dr, Mount Pleasant, SC 29466 | $3,500 | 3 | 2 | 1640 | 0.4 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