Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.99% first-year return on $60,375 initial cash invested.
-0.99%
Cash On Cash
6.03%
Cap Rate
1.04
DSCR
$2,100
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,375
Downpayment
20%
$57,500
Closing costs
1%
$2,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,150
Mortgage P&I
66%
$1,389
Property Taxes
3%
$60
Home Insurance
5%
$101
HOA
3%
$54
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
410 Colin Claire Ct, Myrtle Beach, SC 29588 | $2,150 | 3 | 2 | 1600 | 0.4 mi |
305 Sea Turtle Dr, Myrtle Beach, SC 29588 | $1,750 | 3 | 2 | 1500 | 0.9 mi |
204 Atoll Dr, Myrtle Beach, SC 29588 | $1,900 | 3 | 2 | 1478 | 1.1 mi |
188 Tibton Cir, Myrtle Beach, SC 29588 | $2,000 | 3 | 2 | 1490 | 1.3 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