168 Vanarsdale Dr
West Columbia, SC 29169
List Price
$130,000
Initial Investment
$36,174Purchase Price
$130,500
Down Payment
25%
Rent
$1,350
Total Return
$58,640
Annualized Return
23.3%
Cap Rate
8.0%
Gross Yield
12.4%
Cash Flow
$2,569
Appreciation
6.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/19/2019
Lease End
09/30/2020
Lot Size
11,326
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,390Expenses
-$4,027Property Taxes
-$1,700Loan Payments
-$7,095Net Cash Flow
$2,569See more in Financials
Similar Listings