2421 Ramsgate Dr
Columbia, SC 29210
List Price
$105,000
Initial Investment
$28,855Purchase Price
$104,000
Down Payment
25%
Rent
$925
Total Return
$25,803
Annualized Return
12.1%
Cap Rate
3.3%
Gross Yield
10.7%
Cash Flow
-$2,705
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/22/2017
Lease End
12/31/2018
Lot Size
10,890
HOA
None
Flood Risk
High Risk - Zone AE
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,545Expenses
-$4,196Property Taxes
-$3,400Loan Payments
-$5,654Net Cash Flow
-$2,705See more in Financials
Similar Listings