Unlock all features! Tap here to upgrade
8614 W Fairway Woods Dr, North Charleston, SC 29420
3 beds • 2 baths • 2347 sqft
$587,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.33% first-year return on $123k initial cash invested.
-13.33%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$2,750
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $4,121 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$4,121
Mortgage P&I
106%
$2,905
Property Taxes
10%
$287
Home Insurance
8%
$213
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0