120 Brent Ford Rd Columbia, SC 29212
3bd, 2ba | 1,682sqft | Built in 1988
Expand
Initial Investment
$50,384
List Price: $183,500
Purchase Price
$183,500
Down Payment
25%
Rent
$1,395

Total Return
$16,158
Annualized Return
5.5%
Cap Rate
4.5%
Gross Yield
9.1%
Cash Flow
-$1,427
Appreciation
2.2%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
09/03/2018 
Lease End
09/30/2019 
Lot Size
16,117 
HOA
None
Flood Risk
Not Required

Annual Financial Highlight
Expected Rent
$15,903
Expenses
-$3,611
Property Taxes
-$4,600
Loan Payments
-$9,120

Net Cash Flow
-$1,427
Considerations
Property Characteristics    View Details


Inspection Contingency
This option lets the buyer specify that the home be inspected within a specific time period, during which the buyer can negotiate price or repairs based on the inspector’s findings or cancel the contract. Prior inspection reports may be available in the diligence documents. In some instances, the property has an inspection report from more than 4 months ago and needs an updated inspection.
  • The seller may be more willing to negotiate with a buyer in contract.
  • Opportunity to negotiate a lower price or repairs if any issues are discovered during the inspection process.
  • Ability to have the earnest money deposit refunded if the transaction is cancelled before the inspection contingency termination date.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our certified property management teams protect your assets and keep things running smoothly.

Similar Properties
investment property - 136 Sonning Rd, Irmo, SC 29063, Richland - main image
$142,000
3bd, 2ba | 1,724sqft | Built in 1974
Property Details: 136 Sonning Rd, Irmo, SC 29063, Richland
Current Rent
$1,195
Cap Rate
4.60%
Total Return
$12,083/5 Yr
Neighborhood
136 Sonning Rd
Irmo, SC 29063
Current Rent
$1,150
Cap Rate
4.97%
Total Return
$14,154/5 Yr
Neighborhood
1612 N Woodstream Rd
Columbia, SC 29212
investment property - 120 Autumn Woods Dr, Irmo, SC 29063, Richland - main image
$165,000
4bd, 2.5ba | 1,950sqft | Built in 1999
Property Details: 120 Autumn Woods Dr, Irmo, SC 29063, Richland
Current Rent
$1,312
Cap Rate
4.47%
Total Return
$14,188/5 Yr
Neighborhood
120 Autumn Woods Dr
Irmo, SC 29063
investment property - 74 Spring Cir, Senoia, GA 30276, Coweta - main image
$161,000
3bd, 2.5ba | 1,806sqft | Built in 2006
Property Details: 74 Spring Cir, Senoia, GA 30276, Coweta
Current Rent
$1,221
Cap Rate
5.33%
Total Return
$23,347/5 Yr
Neighborhood
74 Spring Cir
Senoia, GA 30276
Current Rent
$1,625
Cap Rate
4.14%
Total Return
$9,086/5 Yr
Neighborhood
881 Northampton Dr
Crystal Lake, IL 60014
investment property - 4422 Lynn Ct, Powder Springs, GA 30127, Cobb - main image
$149,000
3bd, 2ba | 1,602sqft | Built in 1967
Property Details: 4422 Lynn Ct, Powder Springs, GA 30127, Cobb
Market Rent
$1,200
Cap Rate
5.81%
Total Return
$21,769/5 Yr
Neighborhood
4422 Lynn Ct
Powder Springs, GA 30127
investment property - 941 School Ave, Matteson, IL 60443, Cook - main image
$145,000
3bd, 1.5ba | 1,775sqft | Built in 1980
Property Details: 941 School Ave, Matteson, IL 60443, Cook
Current Rent
$1,775
Cap Rate
5.37%
Total Return
$14,827/5 Yr
Neighborhood
941 School Ave
Matteson, IL 60443
investment property - 951 Oak Springs Ct, Stone Mountain, GA 30083, Dekalb - main image
$167,998
4bd, 2.5ba | 2,576sqft | Built in 1969
Property Details: 951 Oak Springs Ct, Stone Mountain, GA 30083, Dekalb
Current Rent
$1,200
Cap Rate
4.37%
Total Return
$13,077/5 Yr
Neighborhood
951 Oak Springs Ct
Stone Mountain, GA 30083
investment property - 2409 Dellwood Dr, Greensboro, NC 27408, Guilford - main image
$150,000
3bd, 1ba | 1,071sqft | Built in 1955
Property Details: 2409 Dellwood Dr, Greensboro, NC 27408, Guilford
Current Rent
$1,239
Cap Rate
6.21%
Total Return
$23,555/5 Yr
Neighborhood
2409 Dellwood Dr
Greensboro, NC 27408
investment property - 119 Debbie Ln, Dallas, GA 30132, Paulding - main image
$154,800
3bd, 2ba | 1,518sqft | Built in 1972
Property Details: 119 Debbie Ln, Dallas, GA 30132, Paulding
Current Rent
$1,100
Cap Rate
5.21%
Total Return
$19,622/5 Yr
Neighborhood
119 Debbie Ln
Dallas, GA 30132
BESbswy