Unlock all features! Tap here to upgrade
432 Foxbank Plantation Blvd, Moncks Corner, SC 29461
3 beds • 3 baths • 2345 sqft
$434,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.26% first-year return on $91,329 initial cash invested.
-8.26%
Cash On Cash
5.25%
Cap Rate
0.8
DSCR
$2,808
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,437 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,329
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$3,437
Mortgage P&I
85%
$2,391
Property Taxes
6%
$163
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0