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 Airbnb investment with a projected -1.17% first-year return on $105k initial cash invested.
-1.17%
Cash On Cash
5.92%
Cap Rate
1.03
DSCR
$4,102
Rent
-$102
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
$4,102
Total Expenses
$4,204
Mortgage P&I
48%
$1,976
Property Taxes
3%
$114
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026