1825 Tall Pines Cir
Columbia, SC 29205
List Price
$93,500
Initial Investment
$25,479Purchase Price
$93,500
Down Payment
25%
Rent
$1,350
Total Return
$36,089
Annualized Return
20.8%
Cap Rate
7.7%
Gross Yield
17.3%
Cash Flow
$1,332
Appreciation
5.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Property Type
Townhouse
Lot Size
1,080
HOA
$200/mo
Flood Risk
Not Required
Fantastic tenant occupied property located minutes to Rosewood, Downtown Cola, USC, VA Hospital, Fort Jackson, Interstate and more! This low maintenance townhome has been occupied since 10/2020 with great tenants and is currently rented for $995 per month. Current lease is ending 7/31/2025. Downstairs boasts LVP throughout and a living room, dining area, kitchen with fridge and stove and pantry, half bathroom, and access to the private patio. Upstairs features carpet, two spacious bedrooms with overhead lights, and ample closet space. Bathroom upstairs has a vanity and tub shower/combo. Two off street parking spaces. Tenant responsible for all utilities. HOA is currently $200 per month. This is a great opportunity for someone! Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.
See more in Analysis
Chris deTreville
Auben Realty, LLC
GA Agent License #64566
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$6,575Property Taxes
-$2,400Loan Payments
-$5,083Net Cash Flow
$1,332See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Mary Curtis Twitty
AVS Realty
AVS Realty
Certified Agent Brokerage:Chris deTreville
Auben Realty, LLC
GA Brokerage License H-67288
Auben Realty, LLC
GA Brokerage License H-67288
SourceConsolidated MLS (CMLS)
MLS #606498
Last Updated: 04/15/2025 19:04
MLS #606498
Last Updated: 04/15/2025 19:04