120 Autumn Woods Dr

Irmo, SC 29063
image0

4 bd, 2.5 ba | 1,950 sqft | Built in 1999

slider image
slider image
slider image
List Price
$162,000

Initial Investment

$42,238

Purchase Price

$155,000

Down Payment

25%

Rent

$1,375

Total Return

$54,934

Annualized Return

17.9%

Cap Rate

5.4%

Gross Yield

10.6%

Cash Flow

-$673

Appreciation

6.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

04/07/2017

Lease End

04/30/2020

Lot Size

10,018

HOA

None

Flood Risk

Not Required

  • Very nice, updated and sits in a very quiet neighborhood.
  • Nice kitchen with an oversized pantry.

Buy It Now: Offers at list price include an American Home Shield home warranty.



See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,675

Expenses

-$3,821

Property Taxes

-$4,100

Loan Payments

-$8,427

Net Cash Flow

-$673

See more in Financials

Similar Listings