136 Sonning Rd Irmo, SC 29063
3bd, 2ba | 1,724sqft | Built in 1974
Expand
Initial Investment
$38,935
List Price: $142,000
Purchase Price
$142,000
Down Payment
25%
Rent
$1,195

Total Return
$12,083
Annualized Return
5.3%
Cap Rate
4.6%
Gross Yield
10.1%
Cash Flow
-$1,208
Appreciation
2.2%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
05/11/2018 
Lease End
05/31/2019 
Lot Size
14,576 
HOA
None
Flood Risk
Not Required

Annual Financial Highlight
Expected Rent
$13,623
Expenses
-$3,374
Property Taxes
-$4,400
Loan Payments
-$7,057

Net Cash Flow
-$1,208
Considerations
Property Characteristics    View Details


Inspection Contingency
This option lets the buyer specify that the home be inspected within a specific time period, during which the buyer can negotiate price or repairs based on the inspector’s findings or cancel the contract. Prior inspection reports may be available in the diligence documents. In some instances, the property has an inspection report from more than 4 months ago and needs an updated inspection.
  • The seller may be more willing to negotiate with a buyer in contract.
  • Opportunity to negotiate a lower price or repairs if any issues are discovered during the inspection process.
  • Ability to have the earnest money deposit refunded if the transaction is cancelled before the inspection contingency termination date.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.

Similar Properties
Current Rent
$1,150
Cap Rate
4.97%
Total Return
$14,154/5 Yr
Neighborhood
1612 N Woodstream Rd
Columbia, SC 29212
investment property - 7418 Sunview Dr, Columbia, SC 29209, Richland - main image
$123,000
3bd, 2ba | 1,631sqft | Built in 1966
Property Details: 7418 Sunview Dr, Columbia, SC 29209, Richland
Current Rent
$1,095
Cap Rate
4.81%
Total Return
$11,394/5 Yr
Neighborhood
7418 Sunview Dr
Columbia, SC 29209
investment property - 29 Sweet Thorne Cir, Irmo, SC 29063, Richland - main image
$133,500
3bd, 2.5ba | 1,568sqft | Built in 1998
Property Details: 29 Sweet Thorne Cir, Irmo, SC 29063, Richland
Current Rent
$1,195
Cap Rate
5.01%
Total Return
$13,743/5 Yr
Neighborhood
29 Sweet Thorne Cir
Irmo, SC 29063
investment property - 941 School Ave, Matteson, IL 60443, Cook - main image
$145,000
3bd, 1.5ba | 1,775sqft | Built in 1980
Property Details: 941 School Ave, Matteson, IL 60443, Cook
Current Rent
$1,775
Cap Rate
5.37%
Total Return
$14,827/5 Yr
Neighborhood
941 School Ave
Matteson, IL 60443
investment property - 4422 Lynn Ct, Powder Springs, GA 30127, Cobb - main image
$149,000
3bd, 2ba | 1,602sqft | Built in 1967
Property Details: 4422 Lynn Ct, Powder Springs, GA 30127, Cobb
Market Rent
$1,200
Cap Rate
5.81%
Total Return
$21,769/5 Yr
Neighborhood
4422 Lynn Ct
Powder Springs, GA 30127
investment property - 120 Brent Ford Rd, Columbia, SC 29212, Lexington - main image
$183,500
3bd, 2ba | 1,682sqft | Built in 1988
Property Details: 120 Brent Ford Rd, Columbia, SC 29212, Lexington
Current Rent
$1,395
Cap Rate
4.54%
Total Return
$16,158/5 Yr
Neighborhood
120 Brent Ford Rd
Columbia, SC 29212
investment property - 1849 Koulter Dr, Columbia, SC 29210, Richland - main image
$120,000
3bd, 2ba | 1,646sqft | Built in 1972
Property Details: 1849 Koulter Dr, Columbia, SC 29210, Richland
Current Rent
$1,124
Cap Rate
5.22%
Total Return
$12,343/5 Yr
Neighborhood
1849 Koulter Dr
Columbia, SC 29210
investment property - 74 Spring Cir, Senoia, GA 30276, Coweta - main image
$161,000
3bd, 2.5ba | 1,806sqft | Built in 2006
Property Details: 74 Spring Cir, Senoia, GA 30276, Coweta
Current Rent
$1,221
Cap Rate
5.33%
Total Return
$23,347/5 Yr
Neighborhood
74 Spring Cir
Senoia, GA 30276
investment property - 120 Autumn Woods Dr, Irmo, SC 29063, Richland - main image
$165,000
4bd, 2.5ba | 1,950sqft | Built in 1999
Property Details: 120 Autumn Woods Dr, Irmo, SC 29063, Richland
Current Rent
$1,312
Cap Rate
4.47%
Total Return
$14,188/5 Yr
Neighborhood
120 Autumn Woods Dr
Irmo, SC 29063
investment property - 15792 Jonas Ave, Allen Park, MI 48101, Wayne - main image
$137,800
3bd, 1.5ba | 1,050sqft | Built in 1940
Property Details: 15792 Jonas Ave, Allen Park, MI 48101, Wayne
Current Rent
$1,125
Cap Rate
4.63%
Total Return
$3,993/5 Yr
Neighborhood
15792 Jonas Ave
Allen Park, MI 48101
BESbswy