Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $239k initial cash invested.
-17.24%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,970
Rent
-$3,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$7,400
Mortgage P&I
143%
$5,696
Property Taxes
7%
$262
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
152 Spring St, Apt E, Charleston, SC 29403 | $4,900 | 2 | 2.5 | 1233 | 0.1 mi |
10 Sires St, Charleston, SC 29403 | $6,000 | 2 | 2.5 | 1307 | 0.4 mi |
252 Rutledge Ave Apt A, Charleston, SC 29403 | $4,250 | 2 | 2 | 1184 | 0.3 mi |
7 Sanctuary Ct, # 7-101, Charleston, SC 29403 | $3,900 | 2 | 2 | 1200 | 0.2 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