134 Culliver Rd Columbia, SC 29209
3bd, 2.5ba | 1,896sqft | Built in 2016
Expand
Initial Investment
$167,475
List Price: $165,000
Purchase Price
$165,000
Down Payment
100%
Rent
$1,495

Total Return
$52,094
Annualized Return
6.1%
Cap Rate
4.8%
Gross Yield
10.9%
Cash Flow
$7,751
Appreciation
2.2%
Features
Roofstock Certified
Occupancy
Move-in (w/in 30 days)
Lease Start
12/16/2019 
Lease End
12/31/2020 
Lot Size
4,356 
HOA
$50/mo
Flood Risk
Not Required
  • Three bed and two and a half bath home
  • Newer Construction (Built in 2016)
  • Additional photos and inspection report available in the Analysis Tab
  • Close proximity to roadways and University of South Carolina

Annual Financial Highlight
Expected Rent
$17,043
Expenses
-$4,192
Property Taxes
-$5,100
Loan Payments
$0

Net Cash Flow
$7,751
Considerations
Property Characteristics    View Details


Roofstock Exclusive
This property is listed directly from the seller and only available through the Roofstock marketplace.
  • You can avoid competition and "buy it now" at the list price.​
  • The home will have undergone a comprehensive inspection, title search and more – all of which are made available in the Diligence Documents to review.
  • Transaction will only carry an inspection contingency if the posted inspection report is more than 4 months old.
  • A Roofstock-affiliated broker represents the Seller in this transaction, but Roofstock will walk you through the process​.

Property Management   

Why choose?

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

BESbswy