306 Castleburg Ln

Columbia, SC 29229
image0

3 bd, 2.5 ba | 2,118 sqft | Built in 2004

slider image
slider image
slider image
Tentative Price
$186,500

Initial Investment

$49,595

Purchase Price

$182,000

Down Payment

25%

Rent

$1,450

Total Return

$40,772

Annualized Return

11.4%

Cap Rate

3.4%

Gross Yield

9.6%

Cash Flow

-$4,384

Appreciation

6.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

06/09/2019

Lease End

06/08/2020

Lot Size

4,792

HOA

$5/mo

Flood Risk

Not Required

  • 4.5-star neighborhood
  • Walking distance to elementary and middle school
  • Within 5 minutes of Lake Carolina
  • 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

$16,530

Expenses

-$3,920

Property Taxes

-$7,100

Loan Payments

-$9,894

Net Cash Flow

-$4,384

See more in Financials

Similar Listings