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 1978
- Price/Sqft : $125.93
- 2 Days on Market
- MLS # : 1433900
- Updated Date : 12/20/2020 at 03:25
CONSTRUCTION
- Beds : 3
- Floor Size : '-'
- Baths : 2 full
Listing Agent
Exp Realty Llc
Listing Agent's Description
MORE PHOTOS COMING SOON! Move In Ready, Charming Ranch needs a new owner to love. Great first-time home, down sizing buyers or investor property in highly desired east side location. Quiet cul-de-sac with a HUGE tiered and fenced lot. Plenty of space to build a garage or carport at the top of the driveway. One level living with a great floor plan. Wood burning fireplace for the chilly winter evenings and holiday decorations. New HVAC in 2017. Roof is approximately 6 years old. Bathrooms are neutral with tile floors. Yard could be a gardeners dream with so much space and multiple levels. HOME IS BEING SOLD AS-IS. SELLER WILL COMPLETE ALL LENDER REQUIRED REPAIRS. Owner is sorry to say goodbye!! Please call agent with any questions.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 29687
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 29687
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,340 |
| EXPENSES | Loan Payment | -$701 |
| Property Tax | -$278 | |
| Property Insurance | -$55 | |
| Property Management Fees | -$107 | |
|
CASH FLOW
$199
|
||
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.
$189,900
PROJECTED PRICE
$1,340
PROJECTED RENT
0.71%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$56,074
LOAN DETAILS
$701
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $47,475 |
| Loan Amount | $142,425 |
9.25
YEARS SAVED
$28,714
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,340
LIST RENT -
$0.89
LIST RENT PER SQFT
-
$1,267
COMP ESTIMATED VALUE -
$0.84
COMP AVG. RENT PER SQFT
Comps Range
-
517 Havenhurst Drive Taylors, SC 2
- 3 beds 2 baths ∙ 1,508 Sqft ∙ Built 1978 3 beds 2 baths ∙ 1,508 Sqft ∙ Built 1978
![property image]()
- Rent
- Rent Per SQFT
- $1,340
- $0.89
-
31 Pinehurst Street Taylors, SC 1
- 3 beds 2 baths ∙ 1,435 Sqft ∙ Built 3 beds 2 baths ∙ 1,435 Sqft ∙ Built
![property image]()
LEASED 02/14/20- Rent
- Rent Per SQFT
- $1,199
- $0.84
-
1 Greenview Drive Greenville, SC 3
- 3 beds 2 baths ∙ 1,610 Sqft ∙ Built 3 beds 2 baths ∙ 1,610 Sqft ∙ Built
![property image]()
LEASED 02/27/20- Rent
- Rent Per SQFT
- $1,350
- $0.84
PROPERTY LISTING DETAILS
1.864.901.3371
Exp Realty Llc
1.866.250.5610
Homeunion SC LLC
21064
MLS #: 1433900
Last Updated: 12/20/2020
