120 Autumn Woods Dr Irmo, SC 29063
4bd, 2.5ba | 1,950sqft | Built in 1999
Expand
Initial Investment
$164,430
List Price: $162,000
Purchase Price
$162,000
Down Payment
100%
Rent
$1,375

Total Return
$52,568
Annualized Return
6.2%
Cap Rate
5.3%
Gross Yield
10.2%
Cash Flow
$7,927
Appreciation
2.2%
Gross Yield
10.2%
 
Cap Rate
5.3%
 
Cash on Cash
4.8%
 
Ann. Return
6.2%
in 5 years
Initial Investment
$164,430
Purchase Price
$162,000
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$0
Total Return
$52,568
Appreciation
2.2%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,927 $8,487 $9,084 $10,576
Monthly $661 $707 $757 $881
Property Value in 2024
$180,847
Loan Balance
$0
Disposition Fees
-$6,330

Sale Proceeds
$174,518

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $42,481
$708/mo
$92,370
$770/mo
$217,253
$905/mo
$385,086
$1,070/mo
Cumulative Appreciation Gain $18,847
$47,652
$119,754
$216,654
Equity Build Up $162,000
$162,000
$162,000
$162,000
Total Investment Value $223,328
$302,022
$499,008
$763,740