4353 Crestlite Dr
Columbia, SC 29209
List Price
$105,000
Initial Investment
$38,904Purchase 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%
Reset to DefaultEdit 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
Annual Financial Highlights
Expected Rent
$13,110Expenses
-$3,563Property Taxes
-$2,700Loan Payments
-$5,708Net Cash Flow
$1,139See more in Financials
Similar Listings