Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.44% first-year return on $48,195 initial cash invested.
-2.44%
Cash On Cash
5.97%
Cap Rate
0.98
DSCR
$1,570
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $1,668 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,668
Mortgage P&I
74%
$1,162
Property Taxes
1%
$19
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
53 Smythe Ave, Greenville, SC 29605 | $1,034 | 2 | 2 | 931 | 0.5 mi |
105 Francis Ave, Greenville, SC 29611 | $1,600 | 2 | 2 | 900 | 1.1 mi |
208 S Leach St, Greenville, SC 29601 | $1,908 | 2 | 2 | 950 | 0.8 mi |
105 Moultrie St, Greenville, SC 29605 | $2,300 | 2 | 2 | 980 | 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