809 Temple Rd # B

Ladson, SC 29456
image0

2 bd, 2 ba | 978 sqft | Built in 1986

slider image
slider image
slider image
List Price
$165,000

Initial Investment

$42,277

Purchase Price

$155,000

Down Payment

25%

Rent

$1,560

Total Return

$93,904

Annualized Return

29.3%

Cap Rate

8.4%

Gross Yield

12.1%

Cash Flow

$3,957

Appreciation

8.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

01/01/2021

Lease End

01/01/2022

Lot Size

5,188

HOA

None

Flood Risk

Not Required


See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,784

Expenses

-$4,501

Property Taxes

-$900

Loan Payments

-$8,427

Net Cash Flow

$3,957

See more in Financials

Similar Listings