125 Linden Way

Lexington, SC 29072
image0

3 bd, 2 ba | 2,074 sqft | Built in 1999

slider image
slider image
slider image
List Price
$195,000

Initial Investment

$49,050

Purchase Price

$180,000

Down Payment

25%

Rent

$1,744

Total Return

$66,187

Annualized Return

18.3%

Cap Rate

5.4%

Gross Yield

11.6%

Cash Flow

-$927

Appreciation

6.9%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lot Size

31,799

HOA

$2/mo

Flood Risk

Not Required

  • 5-star neighborhood with strong school scores
  • Located at the end of a cul-de-sac
  • Leased through 1/27/2021
  • Within minutes of shopping center
  • Utility charges paid by tenants additionally
  • Utility charges paid by tenants additionally

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$19,882

Expenses

-$4,923

Property Taxes

-$6,100

Loan Payments

-$9,786

Net Cash Flow

-$927

See more in Financials

Similar Listings