441 Running Bear Ct
Blythewood, SC 29016
List Price
$205,000
Initial Investment
$52,048Purchase Price
$191,000
Down Payment
25%
Rent
$1,400
Total Return
$36,261
Annualized Return
10.2%
Cap Rate
3.8%
Gross Yield
8.8%
Cash Flow
-$3,601
Appreciation
5.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
04/01/2017
Lease End
07/31/2024
Lot Size
18,295
HOA
$17/mo
Flood Risk
Not Required
- Leased through 07/31/2024
- Currently below market rent
- 5-star neighborhood / 4-star school rating
- Cul-de-sac
- Located in a quiet, wooded area
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,960Expenses
-$3,777Property Taxes
-$5,400Loan Payments
-$10,384Net Cash Flow
-$3,601See more in Financials
Similar Listings