Unlock all features! Tap here to upgrade
99 Wickham Ct. #Allston Plantation, Pawleys Island, SC 29585
3 beds • 2 baths • 2166 sqft
$539,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.83% first-year return on $113k initial cash invested.
-14.83%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$2,615
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $4,015 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$4,015
Mortgage P&I
105%
$2,750
Property Taxes
6%
$164
Home Insurance
8%
$196
HOA
9%
$224
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0