823 Recess Point Dr

Moncks Corner, SC 29461
image0

3 bd, 3 ba | 1,914 sqft | Built in 2023

slider image
slider image
slider image
List Price
$328,000

Initial Investment

$89,380

Purchase Price

$328,000

Down Payment

25%

Rent

$2,260

Total Return

$144,906

Annualized Return

20.8%

Cap Rate

4.8%

Gross Yield

8.3%

Cash Flow

-$2,211

Appreciation

8.2%
refreshReset to Default
Edit Assumptions

Gross Yield

8.3%

Cap Rate

4.8%

Cash on Cash

-2.5%

Ann. Return

20.8%

in 5 Years

Initial Investment

$89,380

Purchase Price

$328,000

Down Payment

25%

Loan Interest Rate

6.07%

Closing Costs

1.50%

Est. Immediate Costs

$0
These are estimated costs. Certain immediate costs will become known in the transaction process when the inspection report is completed. You can adjust these figures now for illustrative purposes, according to your assumptions.

Total Return

$144,906

Appreciation

8.2%
Net Cash FlowYear 1Year 3Year 5Year 10

Annual

-$2,211-$1,260-$250$2,550

Monthly

-$184-$105-$21$212
Est. Investment Value over time
Year 1 Year 1 Year 2Year 3Year 4Year 5Year 5Year 6Year 7Year 8Year 9Year 10Year 10Year 11Year 12Year 13Year 14Year 15Year 15Year 16Year 17Year 18Year 19Year 20Year 20Year 21Year 22Year 23Year 24Year 25Year 25Year 26Year 27Year 28Year 29Year 30Year 30$0$200k$400k$600k$800k$1m$1.2m
Year 5Year 10Year 20Year 30

Cumulative Net Cash Flow

-$6,225
-$104/mo
$758
$6/mo
$63,104
$263/mo
$208,218
$578/mo

Cumulative Appreciation Gain

$158,655$236,166$430,192$690,947

Equity Build Up

$97,442$118,344$184,931$306,926

Total Investment Value

$249,872$355,269$678,228$1,206,092