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 Airbnb investment with a projected -14.29% first-year return on $186k initial cash invested.
-14.29%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$4,417
Rent
-$2,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,417 income − $6,636 expenses = $2,219 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
$4,417
Total Expenses
$6,636
Mortgage P&I
91%
$4,030
Property Taxes
4%
$196
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104