3801 Trotter Rd
Columbia, SC 29209
List Price
$88,500
Initial Investment
$26,182Purchase Price
$92,500
Down Payment
25%
Rent
$1,275
Total Return
$39,008
Annualized Return
23.0%
Cap Rate
9.3%
Gross Yield
16.5%
Cash Flow
$2,744
Appreciation
5.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
06/11/2019
Lease End
06/10/2020
Lot Size
9,060
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,535Expenses
-$4,462Property Taxes
-$2,300Loan Payments
-$5,029Net Cash Flow
$2,744See more in Financials
Similar Listings