130 Silverwood Trl

Columbia, SC 29229
image0

4 bd, 2 ba | 1,903 sqft | Built in 2006

slider image
slider image
slider image
Curb View
List Price
$170,000

Initial Investment

$44,145

Purchase Price

$162,000

Down Payment

25%

Rent

$1,425

Total Return

$43,646

Annualized Return

13.8%

Cap Rate

4.3%

Gross Yield

10.6%

Cash Flow

-$2,518

Appreciation

6.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/09/2020

Lease End

03/08/2022

Lot Size

8,712

HOA

$4/mo

Flood Risk

Not Required

*Leased through 3/08/2022
  • 4.5-star neighborhood
  • Within 5 minutes of Lake Carolina
  • Tenant pays Electric, Garbage, Gas, Landscaping, PestControl, Water

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

$16,245

Expenses

-$3,955

Property Taxes

-$6,000

Loan Payments

-$8,807

Net Cash Flow

-$2,518

See more in Financials

Similar Listings