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 1998
- Price/Sqft : $169.81
- 2 Days on Market
- MLS # : 1437827
- Updated Date : 02/20/2021 at 05:06
CONSTRUCTION
- Beds : 3
- Floor Size : '-'
- Baths : 2 full
Listing Agent
Aggressive Realty
Listing Agent's Description
Location and Better than NEW!! You will not find a quality home like this anywhere in this price range. Subdivision is walking distance to Easley high school and minuets from downtown Easley and Powdersville. Walk through the front door into an open floor plan accented with shiplap walls and crown molding extending into the living room and kitchen, brand new granite countertops and cabinets, new lighting and plumbing fixtures, stainless steel appliances(oven-microwave-dishwasher) walk down the hallway to your left is a spacious laundry room with sink and shelving and plenty of space for your washer and dryer, to your right a full bath with new granite,sink,faucet and cabinet, beautiful tile flooring and shower. In the 3 bedrooms all have new carpet and over sized closets and ceiling fans. The master bathroom has new granite, double sink,faucets and cabinets, new tile flooring and shower. The bathrooms are beautiful and must see in person. The house also has new roof, new plumbing and HVAC. New large deck for entertaining and wood fenced in back yard for privacy and to help contain the kids and pets. Do not wait make your appointment today!
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 | $1,180 |
| EXPENSES | Loan Payment | -$764 |
| Property Tax | -$219 | |
| Property Insurance | -$51 | |
| Property Management Fees | -$94 | |
|
CASH FLOW
$52
|
||
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.
$219,900
PROJECTED PRICE
$1,180
PROJECTED RENT
0.54%
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
$64,024
LOAN DETAILS
$764
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $54,975 |
| Loan Amount | $164,925 |
5.42
YEARS SAVED
$12,951
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,180
LIST RENT -
$0.91
LIST RENT PER SQFT
-
$1,114
COMP ESTIMATED VALUE -
$0.86
COMP AVG. RENT PER SQFT
Comps Range
-
514 Habersham Lane Easley, SC 1
- 3 beds 2 baths ∙ 1,295 Sqft ∙ Built 1998 3 beds 2 baths ∙ 1,295 Sqft ∙ Built 1998
- Rent
- Rent Per SQFT
- $1,180
- $0.91
-
529 Kingsman Lane Easley, SC 2
- 3 beds 2 baths ∙ 1,572 Sqft ∙ Built 3 beds 2 baths ∙ 1,572 Sqft ∙ Built
LEASED 10/26/19- Rent
- Rent Per SQFT
- $1,350
- $0.86
PROPERTY LISTING DETAILS
1.864.630.8211
Aggressive Realty
1.866.250.5610
Homeunion SC LLC
21064
MLS #: 1437827
Last Updated: 02/20/2021
