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 Mid-Term investment with a projected -9.4% first-year return on $293k initial cash invested.
-9.4%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$7,827
Rent
-$2,296
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
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,100
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,827
Total Expenses
$10,123
Mortgage P&I
86%
$6,754
Property Taxes
3%
$236
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861