Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $60,690 initial cash invested.
-2.12%
Cash On Cash
6%
Cap Rate
1
DSCR
$2,160
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,267
Mortgage P&I
67%
$1,445
Property Taxes
6%
$135
Home Insurance
5%
$107
HOA
1%
$18
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
906 Sweetgrass Ln, Rock Hill, SC 29732 | $2,195 | 3 | 2 | 1268 | 0.5 mi |
813 Painted Lady Ct, Rock Hill, SC 29732 | $1,995 | 3 | 2 | 1104 | 0.3 mi |
1895 Forest Lake Dr, Rock Hill, SC 29732 | $2,500 | 3 | 2 | 1464 | 0.8 mi |
2145 Pavillion Ct, Rock Hill, SC 29732 | $1,950 | 3 | 2 | 1120 | 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