Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $176k initial cash invested.
-13.83%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,480
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,480
Total Expenses
$5,510
Mortgage P&I
119%
$4,158
Property Taxes
4%
$146
Home Insurance
9%
$301
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1575 Watt Pond Rd, Mount Pleasant, SC 29466 | $4,500 | 3 | 3.5 | 2167 | 0.1 mi |
1664 William Hapton Way, Mount Pleasant, SC 29466 | $3,800 | 3 | 2.5 | 2194 | 0.9 mi |
3549 Sewel Ave, Mount Pleasant, SC 29466 | $3,995 | 3 | 2.5 | 2500 | 0 mi |
3341 Stockdale St, Mount Pleasant, SC 29466 | $4,250 | 3 | 2.5 | 2435 | 1.1 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