Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.54% first-year return on $56,070 initial cash invested.
0.54%
Cash On Cash
6.25%
Cap Rate
1.1
DSCR
$2,050
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,025
Mortgage P&I
62%
$1,263
Property Taxes
2%
$49
Home Insurance
5%
$96
HOA
4%
$85
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
188 Tibton Cir, Myrtle Beach, SC 29588 | $2,000 | 3 | 2 | 1490 | 1.3 mi |
129 Powder Springs Loop, Myrtle Beach, SC 29588 | $2,150 | 3 | 2 | 1478 | 1.2 mi |
210 Tibton Cir, Myrtle Beach, SC 29588 | $2,000 | 3 | 2 | 1480 | 1.3 mi |
264 Hampton Park Cir, Myrtle Beach, SC 29588 | $1,900 | 3 | 2 | 1390 | 0.5 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