14 Haven Ridge Pl
Columbia, SC 29212
List Price
$199,000
Initial Investment
$49,731Purchase Price
$182,500
Down Payment
25%
Rent
$1,800
Total Return
$73,563
Annualized Return
20.0%
Cap Rate
5.9%
Gross Yield
11.8%
Cash Flow
$3
Appreciation
7.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/20/2019
Lease End
06/19/2020
Lot Size
9,000
HOA
None
Flood Risk
Not Required
- Located in a 4.5-star neighborhood
- Seller completed repairs
- Leased through 6/19/2020
See more in Analysis
Annual Financial Highlights
Expected Rent
$20,520Expenses
-$5,095Property Taxes
-$5,500Loan Payments
-$9,922Net Cash Flow
$3See more in Financials
Similar Listings