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

419 Indian Trail Taylors, SC 29687

4 Beds 3 Baths - sqft Built 1991

$235,000

List Price

$1,360

$1.2K - $1.5K

Rent Est.

PROPERTY INFO

January 28, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1991
  • Price/Sqft : $177.63
  • 4 Days on Market
  • MLS # : 1436186
  • Updated Date : 01/30/2021 at 12:52
CONSTRUCTION
  • Beds : 4
  • Floor Size : '-'
  • Baths : 2 full , 1 half
Listing Agent

Sell Your Home Services, Llc

Listing Agent's Description

1,875 square feet with a great layout. This nicely updated tri-level house in a quiet neighborhood. Move-in ready! Four bedrooms, 2 ½ bathrooms, large finished walk-out basement, and wood-burning fireplace. -Main level has a beautiful kitchen with eat-in space, living room, and formal dining room -Upper level (just a few stairs) has a master bedroom with a master bathroom, two additional bedrooms, and another bathroom -Lower level includes a large finished basement, another bedroom, and a laundry room with a half bath Many new updates include: New granite countertops in the kitchen New architectural roof 2019 New hot water heater Ceramic tile in the kitchen and two of the bathrooms New hardwood flooring in the living room, dining room, and hallway New cabinetry and countertops in all bathrooms Large yard on a quiet street, oversized one car garage, and a private, paved, half-court basketball court. Close to the mall, freeways, shopping, and award-winning schools- Go Generals! (owner is a real estate agent)

SEE MORE

PRICE & RENT TRENDS

Zip Code: 29687

ZipNIR Market*CityMarket2010Year2000201980k90k100k110k120k130k140k150k160k170k180k190kPrice in $79k199k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 29687

ZipNIR Market*CityMarket2010Year20002019 Q2900950100010501100115012001250130013501400Rent in $8681413

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

 
Sorry, we do not have sufficient school data for this neighborhood.
 

$211,500$258,500$235,000

PURCHASE PRICE

$1,224$1,496$1,360

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,360
EXPENSES Loan Payment -$816
Property Tax -$344
Property Insurance -$51
Property Management Fees -$109
CASH FLOW
$40

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.

$235,000

PROJECTED PRICE

$1,360

PROJECTED RENT

0.58%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.16%
Appreciation Year (1-5) 5.4%
Maintenance Year (1-5) 8.00%
Vacancy 6.54%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$68,025

INVESTMENT

$68,025

Down Payment
$58,750
Rehab Estimate
$5,750
Closing Costs
$3,525

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$816

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $58,750
Loan Amount $176,250
See What Happens When You Reinvest Cash Flow

4.5

YEARS SAVED

$10,949

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,360

    LIST RENT
  • $1.03

    LIST RENT PER SQFT
  • $1,191

    COMP ESTIMATED VALUE
  • $0.9

    COMP AVG. RENT PER SQFT
Comps Range
$1,250
1$1,2502$1,2753$1,360
$1,360
RENT COMPS ANALYSIS
* Sqft is provided from public sources
  • 419 Indian Trail Taylors, SC 3
    • 4 beds 3 baths ∙ 1,323 Sqft ∙ Built 1991 4 beds 3 baths ∙ 1,323 Sqft ∙ Built 1991
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,360
    • $1.03
    •  
  • 404 Indian Trail Taylors, SC 1
    • 3 beds 2 baths ∙ 1,363 Sqft ∙ Built 3 beds 2 baths ∙ 1,363 Sqft ∙ Built
    property image
    LEASED 02/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,250
    • $0.92
    •  
  • 6 River Hill Court Taylors, SC 2
    • 3 beds 3 baths ∙ 1,452 Sqft ∙ Built 3 beds 3 baths ∙ 1,452 Sqft ∙ Built
    property image
    LEASED 07/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,275
    • $0.88
    •  
PROPERTY LISTING DETAILS
Daniel Demers
1.877.893.6566
Sell Your Home Services, Llc
Lauren Taylor
1.866.250.5610
Homeunion SC LLC
21064
( GGARMLS)
MLS #: 1436186
Last Updated: 01/30/2021
BESbswy