4353 Crestlite Dr

Columbia, SC 29209
image0

3 bd, 1.5 ba | 1,118 sqft | Built in 1972

slider image
slider image
slider image
List Price
$105,000

Initial Investment

$38,904

Purchase Price

$105,000

Down Payment

25%

Rent

$1,150

Total Return

$24,608

Annualized Return

10.9%

Cap Rate

7.1%

Gross Yield

13.1%

Cash Flow

$1,139

Appreciation

5.0%
refreshReset to Default
Edit Assumptions
Features

Lot Size

9,732

HOA

None

Flood Risk

Not Required

  • 3 bedrooms / 1.5 bath home
  • Located in a good neighborhood and accessible to different shopping centers
  • New water heater and plumbing installed in July 2022
  • Attractive cap rate and cash flow

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$13,110

Expenses

-$3,563

Property Taxes

-$2,700

Loan Payments

-$5,708

Net Cash Flow

$1,139

See more in Financials

Similar Listings