Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $161k initial cash invested.
-19.58%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,400
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$5,035
Mortgage P&I
159%
$3,813
Property Taxes
14%
$329
Home Insurance
11%
$269
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8566 Royal Palms Ln, North Charleston, SC 29420 | $2,950 | 4 | 2.5 | 2700 | 0.6 mi |
2029 Beckton St, North Charleston, SC 29420 | $2,645 | 4 | 2.5 | 2376 | 0.6 mi |
4109 Burnt Creek Ct, North Charleston, SC 29420 | $2,750 | 4 | 3 | 2010 | 0.7 mi |
8604 Fox Hollow Rd, North Charleston, SC 29420 | $2,995 | 4 | 3.5 | 2257 | 0.6 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