Unlock all features! Tap here to upgrade
5155 E Liberty Park Cir, North Charleston, SC 29405
3 beds • 3 baths • 1851 sqft
$643,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.97% first-year return on $135k initial cash invested.
-13.97%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$2,570
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$4,143
Mortgage P&I
121%
$3,101
Property Taxes
6%
$147
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0