1509 Charlton St
Columbia, SC 29203
List Price
$120,000
Initial Investment
$33,443Purchase Price
$108,000
Down Payment
25%
Rent
$1,800
Total Return
$47,014
Annualized Return
22.6%
Cap Rate
10.1%
Gross Yield
20%
Cash Flow
$4,039
Appreciation
4.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
04/25/2021
Lease End
M/M
Lot Size
13,810
HOA
None
Flood Risk
Not Required
- This property is being sold in its current condition with in-place cash flow. All condition details can be found in the inspection report under the "Buy Process" tab
- Attractive cap rate
- Close to Columbia College, restaurants, and schools
- 4 bedrooms, 2 full bathrooms, and an office/bonus room
- High ceilings, large wooden windows and original hardwood floors
- Quiet neighborhood, minutes from highway and downtown
See more in Analysis
Annual Financial Highlights
Expected Rent
$20,520Expenses
-$6,909Property Taxes
-$3,700Loan Payments
-$5,871Net Cash Flow
$4,039See more in Financials
Similar Listings