Unlock all features! Tap here to upgrade
8614 Windsor Hill Blvd, North Charleston, SC 29420
3 beds • 3 baths • 1726 sqft
$412,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.64% first-year return on $86,709 initial cash invested.
-7.64%
Cash On Cash
4.47%
Cap Rate
0.78
DSCR
$2,276
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,709
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$2,828
Mortgage P&I
87%
$1,976
Property Taxes
5%
$114
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0