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 might be a fair Mid-Term investment with a projected 0.19% first-year return on $105k initial cash invested.
0.19%
Cash On Cash
6.19%
Cap Rate
1.08
DSCR
$3,414
Rent
$17
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
$105k
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,397
Mortgage P&I
58%
$1,976
Property Taxes
3%
$114
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376