4000 Williamsburg Dr
Columbia, SC 29203
List Price
$115,000
Initial Investment
$31,663Purchase Price
$111,000
Down Payment
25%
Rent
$1,250
Total Return
$36,430
Annualized Return
17.7%
Cap Rate
7.3%
Gross Yield
13.5%
Cash Flow
$1,402
Appreciation
4.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
05/31/2019
Lease End
06/30/2020
Lot Size
15,585
HOA
None
Flood Risk
Not Required
- 3 star neighborhood
See more in Analysis
Annual Financial Highlights
Expected Rent
$14,250Expenses
-$3,814Property Taxes
-$3,000Loan Payments
-$6,035Net Cash Flow
$1,402See more in Financials
Similar Listings