4353 Crestlite Dr
Columbia, SC 29209
List Price
$105,000
Initial Investment
$28,613Purchase Price
$105,000
Down Payment
25%
Rent
$1,250
Total Return
$38,716
Annualized Return
20.4%
Cap Rate
7.9%
Gross Yield
14.3%
Cash Flow
$1,858
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
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
Annual Financial Highlights
Expected Rent
$14,250Expenses
-$3,984Property Taxes
-$2,700Loan Payments
-$5,708Net Cash Flow
$1,858See more in Financials
Similar Listings