816 Chablis Dr
Columbia, SC 29210
List Price
$137,000
Initial Investment
$37,060Purchase Price
$136,000
Down Payment
25%
Rent
$1,231
Total Return
$47,051
Annualized Return
17.2%
Cap Rate
4.9%
Gross Yield
10.9%
Cash Flow
-$1,217
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/20/2018
Lease End
03/01/2021
Lot Size
4,178
HOA
$85/mo
Flood Risk
Not Required
- Attractive 2 bed 2 bath with attached garage
- No immediate repairs
- Fenced in backyard with screened in porch
- Located in well-maintained Springhaven community
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,033Expenses
-$4,157Property Taxes
-$3,700Loan Payments
-$7,394Net Cash Flow
-$1,217See more in Financials
Similar Listings