Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $81,921 initial cash invested.
-10.06%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$2,070
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,921
Downpayment
20%
$78,020
Closing costs
1%
$3,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,757
Mortgage P&I
92%
$1,901
Property Taxes
9%
$177
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
401 Lakeside Dr, Rock Hill, SC 29730 | $2,450 | 5 | 3 | 2541 | 0.4 mi |
504 E Black St, Rock Hill, SC 29730 | $2,195 | 4 | 2 | 2700 | 3.1 mi |
1189 Joe Louis Blvd, Rock Hill, SC 29730 | $1,595 | 4 | 2 | 1830 | 2.1 mi |
517 Braintree Ter, Rock Hill, SC 29730 | $2,600 | 3 | 2.5 | 2416 | 1.4 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