432 Bell Avenue

Hartsville, SC 29550
image0

3 bd, 1 ba | 1,474 sqft | Built in 1953

slider image
slider image
slider image
List Price
$109,000

Initial Investment

$31,359

Purchase Price

$110,000

Down Payment

25%

Rent

$1,250

Total Return

$33,160

Annualized Return

17.4%

Cap Rate

8.2%

Gross Yield

13.6%

Cash Flow

$2,366

Appreciation

3.6%
refreshReset to Default
Edit Assumptions
Features
Roofstock Certified

Occupancy

Vacant

Lease Up Guarantee

Yes

Lot Size

7,850

HOA

None

Flood Risk

Not Required

  • Seller will provide a 1 year home warranty through American Home Shield
  • Excellent cap rate at 8.5% for current market rent
  • 4-star neighborhood
  • Brand new appliances
  • Luxury vinyl flooring and refinished hardwood
  • Fresh paint throughout interior
  • Brand new light fixtures
  • Large front lawn with wooded back
  • Near Coker University
  • Hartsville was voted #1 small town to live in SC!

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,250

Expenses

-$4,004

Property Taxes

-$1,900

Loan Payments

-$5,980

Net Cash Flow

$2,366

See more in Financials

Similar Listings