Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $79,170 initial cash invested.
-8.72%
Cash On Cash
4.23%
Cap Rate
0.74
DSCR
$2,390
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,965
Mortgage P&I
75%
$1,783
Property Taxes
15%
$369
Home Insurance
6%
$136
HOA
2%
$55
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2327 Lark Sparrow St, Myrtle Beach, SC 29577 | $2,850 | 4 | 3 | 2209 | 0.9 mi |
462 Levanto Rd, Myrtle Beach, SC 29588 | $2,295 | 4 | 3 | 2038 | 1 mi |
408 Levanto Rd, Myrtle Beach, SC 29588 | $2,100 | 4 | 3 | 2027 | 1.1 mi |
270 Burchwood Ln, Myrtle Beach, SC 29588 | $2,300 | 4 | 3 | 2378 | 0.9 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