Unlock all features! Tap here to upgrade
539 Cooper Village Ln, Mount Pleasant, SC 29464
3 beds • 4 baths • 2785 sqft
$1,310,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.71% first-year return on $275k initial cash invested.
-15.71%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$5,218
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,218
Total Expenses
$8,819
Mortgage P&I
129%
$6,754
Property Taxes
5%
$236
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0