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 Mid-Term investment with a projected -8.97% first-year return on $186k initial cash invested.
-8.97%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$4,732
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $6,124 expenses = $1,392 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$6,124
Mortgage P&I
85%
$4,030
Property Taxes
4%
$196
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521