4012 Evergreen Dr
Columbia, SC 29204
Portfolio Sale
List Price
$125,000
Initial Investment
$35,419Purchase Price
$125,000
Down Payment
25%
Rent
$1,195
Total Return
$18,909
Annualized Return
9.0%
Cap Rate
5.9%
Gross Yield
11.5%
Cash Flow
-$103
Appreciation
3.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
07/19/2019
Lease End
M/M
Lot Size
9,583
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,623Expenses
-$3,730Property Taxes
-$3,200Loan Payments
-$6,796Net Cash Flow
-$103See more in Financials
Similar Listings