Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $74,067 initial cash invested.
-14.34%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$1,560
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$2,445
Mortgage P&I
113%
$1,763
Property Taxes
10%
$154
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1041 Cherry Meadow Ln, Rock Hill, SC 29732 | $1,325 | 2 | 2 | 1106 | 1 mi |
1045 Cherry Meadow Ln, Rock Hill, SC 29732 | $1,250 | 2 | 2 | 1106 | 1 mi |
525 Forest Ln, Rock Hill, SC 29730 | $1,795 | 2 | 2 | 1028 | 0.3 mi |
418 Pickens Ct, Rock Hill, SC 29730 | $2,400 | 2 | 2 | 1060 | 0.9 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