REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
102 Whitehaven Ct., Myrtle Beach, SC 29577
$198,8752 beds • 2 baths • 968 sqft

This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $41,764 initial cash invested.

Cash On Cash
-10.06%
Cap Rate
4.74%
Rent
$1,550
Signal: High
Cashflow
-$350
Financing

Purchase Price  $199k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $41,764
Downpayment  $39,775
Closing costs  $1,989
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,550
Total Expenses  $1,900
Mortgage P&I  $1,058
Property Taxes  $33
Home Insurance  $70
HOA  $335
PManagement  $155
CapEx  $78
Vacancy  $93
Maintenance  $78
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1303 Lyons Cove Dr$2100229310.1 mi
224 Foxcroft Ln$13002210000.3 mi
32005 Greens Blvd, Apt E401$1700229000.2 mi
42005 Greens Blvd$1500228540.2 mi
52005 Green Blvd, Unit E304$1600228460.2 mi
63015 Old Bryan Dr, Apt 14-6$17952210381.7 mi
7640 Waterway Village Blvd, Unit 15I$14502210002.3 mi
8610 Waterway Village Blvd, Unit 26I$1500229502.5 mi
9306 Cedar St, Apt 12$15502210242.1 mi
102925 Carriage Row Ln, Unit 134$15502210501.7 mi
11627 Waterway Village Blvd, Unit 8H$15002210002.5 mi
12650 River Oaks Dr, Apt 46H$1475229852.9 mi
13620 River Oaks Ii Dr N, # 53D$1200229952.9 mi
14640 River Oaks Dr, Unit E$15002210002.9 mi
15634 Waterway Village Blvd, Unit 18A$1600229002.4 mi
16488 River Oaks Dr S, Apt 61N$1400229953 mi
173768 Citation Way$16002210142.7 mi
18628 Waterway Village Blvd, Unit 20C$1700229002.4 mi
193756 Citation Way$16952210142.8 mi
20541 White River Ct, Unit 16G$14502210003.1 mi
21624 Waterway Village Blvd, # 21D$1550228942.4 mi
22610 Waterway Village Blvd, Unit 26F$1600229002.5 mi
233768 Citation Way, Apt 1137$15002210142.9 mi
24617 Waterway Village Blvd$1500229002.5 mi
25613 Waterway Village Blvd, Unit 4C$1700229002.6 mi