Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $347k initial cash invested.
-21.52%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$4,120
Rent
-$6,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$10,335
Mortgage P&I
207%
$8,547
Property Taxes
3%
$139
Home Insurance
14%
$578
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3399 Freeman Hill Rd, Johns Island, SC 29455 | $5,000 | 4 | 3 | 2240 | 2.2 mi |
5725 Caviar Ct, Johns Island, SC 29455 | $3,500 | 4 | 3.5 | 2453 | 5.1 mi |
2253 Des Arc Rd, Johns Island, SC 29455 | $4,100 | 4 | 3.5 | 2800 | 6.9 mi |
1928 Mossdale Dr, Johns Island, SC 29455 | $3,900 | 4 | 3.5 | 2816 | 7.1 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