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 2018
- Price/Sqft : $136.39
- 5 Days on Market
- MLS # : 1433723
- Updated Date : 12/16/2020 at 22:12
CONSTRUCTION
- Beds : 3
- Floor Size : '-'
- Baths : 2 full
Listing Agent
Coldwell Banker Caine Real Est
Listing Agent's Description
You will love this Single Level Home! Convenience to I-85, Hwy 290, BMW, and East of Greenville. This home features a gorgeous exterior with contrasting stone accents! Enter the home you're greeted by a warm and inviting foyer. The first of the three bedrooms are located at the front of the home and has a ton of natural light. As you come into the open kitchen, the dining room and great room are all open to each other. You will find a large guest bathroom and a convenient laundry room off the living area! The kitchen features designer cabinetry, a large pantry, appliances, and a bar top that looks out into the great room, which features soaring vaulted ceilings! The second bedroom is a perfect size and has a lot of closet space. The master suite is breathtaking and features a vaulted ceiling and a large walk in closet. The master bath has been upgraded to include a dual sink vanity, walk-in closet, and separate soaking tub! Outback has a covered porch pergola and a fenced back yard. You should see this one.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 29334
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 29334
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,530 |
| EXPENSES | Loan Payment | -$786 |
| Property Tax | -$373 | |
| Property Insurance | -$56 | |
| Property Management Fees | -$122 | |
|
CASH FLOW
$193
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 16% of earned rent to cover both maintenance and periods of vacancy.
$212,900
PROJECTED PRICE
$1,530
PROJECTED RENT
0.72%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.52% |
| Appreciation Year (1-5) | 5.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 7.90% |
| 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
$62,169
LOAN DETAILS
$786
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $53,225 |
| Loan Amount | $159,675 |
8.08
YEARS SAVED
$26,971
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,530
LIST RENT -
$0.98
LIST RENT PER SQFT
-
$1,608
COMP ESTIMATED VALUE -
$1.03
COMP AVG. RENT PER SQFT
Comps Range
-
428 Saddleback Trail Duncan, SC 1
- 3 beds 2 baths ∙ 1,561 Sqft ∙ Built 2018 3 beds 2 baths ∙ 1,561 Sqft ∙ Built 2018
![property image]()
- Rent
- Rent Per SQFT
- $1,530
- $0.98
-
117 Prairie Wolf Run Duncan, SC 2
- 4 beds 3 baths ∙ 1,672 Sqft ∙ Built 4 beds 3 baths ∙ 1,672 Sqft ∙ Built
![property image]()
LEASED 12/07/20- Rent
- Rent Per SQFT
- $1,725
- $1.03
PROPERTY LISTING DETAILS
1.864.542.4082
Coldwell Banker Caine Real Est
1.866.250.5610
Homeunion SC LLC
21064
MLS #: 1433723
Last Updated: 12/16/2020
