Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $140k initial cash invested.
-13.32%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$3,080
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$4,638
Mortgage P&I
109%
$3,350
Property Taxes
8%
$247
Home Insurance
8%
$240
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5120 Braddock Ave, North Charleston, SC 29405 | $2,000 | 3 | 2 | 1744 | 0.4 mi |
4901 Asbhy Ave, North Charleston, SC 29405 | $3,800 | 3 | 2 | 1700 | 0.1 mi |
4985 Chateau Ave, North Charleston, SC 29405 | $3,000 | 3 | 2.5 | 1840 | 0.6 mi |
4939 Ashby Ave, North Charleston, SC 29405 | $3,650 | 3 | 2.5 | 1920 | 0 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