200 Chapelwhite Rd
Irmo, SC 29063
List Price
$160,000
Initial Investment
$44,018Purchase Price
$157,000
Down Payment
25%
Rent
$1,295
Total Return
$59,625
Annualized Return
19.0%
Cap Rate
6.0%
Gross Yield
9.9%
Cash Flow
$301
Appreciation
6.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/31/2021
Lease End
04/30/2022
Lot Size
14,374
HOA
None
Flood Risk
Not Required
- Top rated neighborhood and schools
- Leased up-to June 2022
- Quiet, residential neighborhood
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,763Expenses
-$3,227Property Taxes
-$2,700Loan Payments
-$8,535Net Cash Flow
$301See more in Financials
Similar Listings