224 Mill Branch Way
North Augusta, SC 29860
List Price
$180,000
Initial Investment
$46,925Purchase Price
$172,200
Down Payment
25%
Rent
$1,345
Total Return
$58,388
Annualized Return
17.8%
Cap Rate
6.0%
Gross Yield
9.4%
Cash Flow
$305
Appreciation
5.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/11/2020
Lease End
03/14/2021
Lot Size
13,980
HOA
None
Flood Risk
Not Required
- This is a Roofstock Reserve property, our premier collection of homes owned by Roofstock. Learn more here
- Free 1-year home warranty through American Home Shield
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,333Expenses
-$3,266Property Taxes
-$2,400Loan Payments
-$9,362Net Cash Flow
$305See more in Financials
Similar Listings