Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1999
- Price/Sqft : $127.77
- 8 Days on Market
- MLS # : 1433514
- Updated Date : 12/13/2020 at 20:03
CONSTRUCTION
- Beds : 3
- Floor Size : '-'
- Baths : 2 full
Listing Agent
Bhhs C Dan Joyner - Simp
Listing Agent's Description
Welcome! When pulling into the driveway, you will know you are home! When you open the front door you will notice the open floor plan right away. This home is great for entertaining. Down the hall you will find 3 bedrooms. The master is located at the end of the hall, with a full bath and walk in closet. Take a look out back in the fenced in yard, with oversized deck. You will love everything about this home! Come take a look today before it is gone.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 29642
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 29642
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,230 |
| EXPENSES | Loan Payment | -$664 |
| Property Tax | -$179 | |
| Property Insurance | -$53 | |
| Property Management Fees | -$98 | |
|
CASH FLOW
$236
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 15% of earned rent to cover both maintenance and periods of vacancy.
$179,900
PROJECTED PRICE
$1,230
PROJECTED RENT
0.68%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.16% |
| Appreciation Year (1-5) | 3.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.54% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$53,424
LOAN DETAILS
$664
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $44,975 |
| Loan Amount | $134,925 |
11.08
YEARS SAVED
$35,053
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,230
LIST RENT -
$0.87
LIST RENT PER SQFT
-
$1,220
COMP ESTIMATED VALUE -
$0.87
COMP AVG. RENT PER SQFT
Comps Range
-
125 Habersham Court Easley, SC 1
- 3 beds 2 baths ∙ 1,408 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,408 Sqft ∙ Built 1999
![property image]()
- Rent
- Rent Per SQFT
- $1,230
- $0.87
-
504 Kingsman Lane Easley, SC 2
- 3 beds 2 baths ∙ 1,581 Sqft ∙ Built 3 beds 2 baths ∙ 1,581 Sqft ∙ Built
![property image]()
LEASED 01/14/20- Rent
- Rent Per SQFT
- $1,250
- $0.79
-
529 Kingsman Lane Easley, SC 3
- 3 beds 2 baths ∙ 1,572 Sqft ∙ Built 3 beds 2 baths ∙ 1,572 Sqft ∙ Built
![property image]()
LEASED 10/26/19- Rent
- Rent Per SQFT
- $1,350
- $0.86
-
229 Eastpark Way Easley, SC 4
- 3 beds 2 baths ∙ 1,567 Sqft ∙ Built 3 beds 2 baths ∙ 1,567 Sqft ∙ Built
![property image]()
LEASED 04/03/20- Rent
- Rent Per SQFT
- $1,495
- $0.95
PROPERTY LISTING DETAILS
1.864.423.6629
Bhhs C Dan Joyner - Simp
1.866.250.5610
Homeunion SC LLC
21064
MLS #: 1433514
Last Updated: 12/13/2020
