Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.23% first-year return on $31,500 initial cash invested.
-4.23%
Cash On Cash
5.82%
Cap Rate
0.93
DSCR
$1,210
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,210 income − $1,321 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$1,321
Mortgage P&I
64%
$778
Property Taxes
15%
$177
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
587 Bayne St, Orangeburg, SC 29115 | $995 | 3 | 1 | 1248 | 0.9 mi |
599 Bayne St, Orangeburg, SC 29115 | $1,195 | 3 | 1 | 1248 | 0.9 mi |
1161 Chestnut St, Orangeburg, SC 29115 | $1,350 | 3 | 1 | 1219 | 1.8 mi |
987 Hammock St, Orangeburg, SC 29115 | $1,150 | 3 | 1 | 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