Unlock all features! Tap here to upgrade
3500 Henrietta Hartford Rd, Mount Pleasant, SC 29466
4 beds • 4 baths • 3908 sqft
$1,727,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.49% first-year return on $363k initial cash invested.
-21.49%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$4,560
Rent
-$6,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1728k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$346k
Closing costs
1%
$17,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,560
Total Expenses
$11,056
Mortgage P&I
196%
$8,949
Property Taxes
6%
$291
Home Insurance
14%
$630
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2600 Ringsted Ln, Mount Pleasant, SC 29466 | $5,000 | 4 | 3.5 | 3208 | 2 mi |
3500 Bagley Dr, Mount Pleasant, SC 29466 | $3,195 | 4 | 3 | 3328 | 1 mi |
2308 Andover Way, Mount Pleasant, SC 29466 | $4,400 | 4 | 3.5 | 2800 | 1.3 mi |
1759 Agate Bay Dr, Mount Pleasant, SC 29466 | $5,500 | 4 | 3.5 | 2878 | 1.7 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