Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 571.78% first-year return on $46,453 initial cash invested.
571.78%
Cash On Cash
75.13%
Cap Rate
8.51
DSCR
$30,000
Rent
$22,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$30,000 income − $7,866 expenses = $22,134 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
10.0%
Interest Rate
5.5%
Mortgage Duration
15yr.
Cash To Invest
Total
$46,453
Downpayment
10%
$42,230
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$30,000
Total Expenses
$7,866
Mortgage P&I
10%
$3,105
Property Taxes
0%
$111
Home Insurance
1%
$150
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$1,200
Vacancy
6%
$1,800
Maintenance
5%
$1,500
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
128 Marehaven Ct, Piedmont, SC 29673 | $2,395 | 3 | 2 | 2500 | 1.4 mi |
210 Royal Hill Ln, Piedmont, SC 29673 | $2,075 | 3 | 2 | 1873 | 0.1 mi |
224 Reedy Springs Ln, Greenville, SC 29605 | $2,100 | 3 | 2 | 2593 | 2.5 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