Unlock all features! Tap here to upgrade
5138 Hyde Park Village Ln, North Charleston, SC 29405
3 beds • 3 baths • 2465 sqft
$801,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.55% first-year return on $168k initial cash invested.
-15.55%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$3,155
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $5,336 expenses = $2,181 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,155
Total Expenses
$5,336
Mortgage P&I
128%
$4,030
Property Taxes
6%
$196
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0