149 Cottage Lake Way
Columbia, SC 29209
List Price
$124,500
Initial Investment
$33,518Purchase Price
$123,000
Down Payment
25%
Rent
$1,095
Total Return
$26,602
Annualized Return
11.8%
Cap Rate
4.8%
Gross Yield
10.7%
Cash Flow
-$1,355
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/28/2018
Lease End
03/31/2019
Lot Size
4,194
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,483Expenses
-$3,152Property Taxes
-$4,000Loan Payments
-$6,687Net Cash Flow
-$1,355See more in Financials
Similar Listings