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 Airbnb investment with a projected -20.74% first-year return on $387k initial cash invested.
-20.74%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$6,122
Rent
-$6,686
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
$387k
Downpayment
20%
$346k
Closing costs
1%
$17,276
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,122
Total Expenses
$12,808
Mortgage P&I
146%
$8,949
Property Taxes
5%
$291
Home Insurance
10%
$630
HOA
0%
$0
Property Management
15%
$918
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,530
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fantastic Location Mt Pleasant | $10,056 | $435 | 4 | 3.5 | 2.22 mi |
Comfy Mt Pleasant Home By Kim | $9,016 | $390 | 4 | 3 | 3.76 mi |
Ahhhh! Welcome Home! Relax & Enjoy! | $4,947 | $214 | 4 | 3 | 1.18 mi |
Mt Pleasant Retreat w/ Grill: 10 Mi to Beach | $5,432 | $235 | 4 | 2 | 3.36 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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