106 Water Hickory Way

Columbia, SC 29229
image0

4 bd, 2 ba | 2,409 sqft | Built in 2003

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

Initial Investment

$50,958

Purchase Price

$187,000

Down Payment

25%

Rent

$1,550

Total Return

$48,359

Annualized Return

13.2%

Cap Rate

4.1%

Gross Yield

9.9%

Cash Flow

-$3,286

Appreciation

6.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/19/2018

Lease End

04/18/2021

Lot Size

9,148

HOA

$4/mo

Flood Risk

Not Required

  • Leased through 4/18/2021 with long-term tenant
  • 4.5-star neighborhood
  • Nearby school with score of 10
  • Utilities and Trash Charge added to monthly rent of $30.74

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,670

Expenses

-$4,290

Property Taxes

-$6,500

Loan Payments

-$10,166

Net Cash Flow

-$3,286

See more in Financials

Similar Listings