120 Brent Ford Rd

Columbia, SC 29212
image0

3 bd, 2 ba | 1,682 sqft | Built in 1988

slider image
slider image
slider image
List Price
$169,000

Initial Investment

$44,525

Purchase Price

$162,000

Down Payment

25%

Rent

$1,395

Total Return

$61,127

Annualized Return

18.6%

Cap Rate

5.4%

Gross Yield

10.3%

Cash Flow

-$712

Appreciation

7.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

07/01/2020

Lease End

06/30/2021

Lot Size

16,117

HOA

None

Flood Risk

Not Required

  • Attractive gross yield
  • 4-star neighborhood with attractive school scores

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

$15,903

Expenses

-$3,707

Property Taxes

-$4,100

Loan Payments

-$8,807

Net Cash Flow

-$712

See more in Financials

Similar Listings