Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $164k initial cash invested.
-12.98%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,540
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$5,310
Mortgage P&I
110%
$3,903
Property Taxes
6%
$214
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1336 Battle Ground Rd, Charleston, SC 29412 | $5,500 | 4 | 3 | 2964 | 0.7 mi |
1601 Secessionville Rd, Charleston, SC 29412 | $3,749 | 4 | 2.5 | 2902 | 0.6 mi |
1240 Oakcrest Dr, Charleston, SC 29412 | $2,800 | 4 | 2.5 | 2540 | 0.6 mi |
1666 Back Creek Rd, Charleston, SC 29412 | $4,930 | 4 | 3.5 | 2500 | 1 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