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 Mid-Term investment with a projected -6.82% first-year return on $131k initial cash invested.
-6.82%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$3,922
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $4,668 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$4,668
Mortgage P&I
70%
$2,750
Property Taxes
4%
$164
Home Insurance
5%
$196
HOA
6%
$224
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431