Unlock all features! Tap here to upgrade
4747 N Constellation Dr, North Charleston, SC 29418
3 beds • 2 baths • 1972 sqft
$400,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.18% first-year return on $102k initial cash invested.
2.18%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$3,600
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $3,415 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$3,415
Mortgage P&I
55%
$1,992
Property Taxes
2%
$59
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396