Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.75% first-year return on $26,250 initial cash invested.
35.75%
Cash On Cash
14.66%
Cap Rate
2.38
DSCR
$2,080
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $1,298 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,298
Mortgage P&I
31%
$641
Property Taxes
3%
$72
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
35 Willow Dr, Sumter, SC 29150 | $850 | 2 | 1 | 824 | 0.1 mi |
325 N Salem Ave Apt B, Sumter, SC 29150 | $1,300 | 2 | 1 | 904 | 0.7 mi |
57 Harrell St, Sumter, SC 29150 | $1,000 | 2 | 1 | 950 | 1.4 mi |
1953 Coral Way, Sumter, SC 29150 | $900 | 2 | 1.5 | 955 | 1.2 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