Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $178k initial cash invested.
-19.53%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,680
Rent
-$2,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$5,582
Mortgage P&I
159%
$4,254
Property Taxes
5%
$134
Home Insurance
11%
$297
HOA
7%
$200
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
54 Battery Creek Club Dr, Beaufort, SC 29902 | $2,950 | 4 | 4.5 | 2584 | 0.5 mi |
100 Glory Rd, Beaufort, SC 29906 | $2,500 | 4 | 3.5 | 2400 | 1.7 mi |
128 Wrights Point Cir, Beaufort, SC 29902 | $3,200 | 4 | 3 | 2336 | 0.1 mi |
32 Brisbane Dr, Beaufort, SC 29902 | $3,200 | 4 | 3.5 | 2497 | 2.8 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