Unlock all features! Tap here to upgrade
1004 Sand Dollar Ct., North Myrtle Beach, SC 29582
3 beds • 2 baths • 1589 sqft
$466,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.91% first-year return on $97,986 initial cash invested.
-13.91%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,060
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,986
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$3,196
Mortgage P&I
113%
$2,334
Property Taxes
5%
$96
Home Insurance
9%
$180
HOA
2%
$50
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
518 22nd Ave N, North Myrtle Beach, SC 29582 | $1,500 | 3 | 2 | 1532 | 1.2 mi |
829 9th Ave S, Unit 20, North Myrtle Beach, SC 29582 | $1,800 | 3 | 2 | 1428 | 1.6 mi |
1804 Sunshine Ct, North Myrtle Beach, SC 29582 | $2,700 | 3 | 2 | 1755 | 1.9 mi |
3336 Mid Summer Ln, North Myrtle Beach, SC 29582 | $2,200 | 3 | 2.5 | 1616 | 1.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality