2000 Kathleen Dr
Columbia, SC 29210
-modified-20181518112231_1280.jpg)
-modified-20181518112259_1280.jpg)
-modified-20181518112316_1280.jpg)
List Price
$101,500
Initial Investment
$28,056Purchase Price
$100,500
Down Payment
25%
Rent
$950
Total Return
$36,318
Annualized Return
17.8%
Cap Rate
5.5%
Gross Yield
11.3%
Cash Flow
-$438
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
07/25/2017
Lease End
07/31/2018
Lot Size
11,326
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,830Expenses
-$2,904Property Taxes
-$2,900Loan Payments
-$5,464Net Cash Flow
-$438See more in Financials
Similar Listings