• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
209 Dry Valley Loop, Myrtle Beach, SC 29588
$275,0003 beds • 2 baths • 1132 sqft

This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $57,750 initial cash invested.

Cash On Cash
-7.48%
Cap Rate
5.21%
Rent
$1,786
Cashflow
-$360
Rent Confidence:  High
Annual
$21,432
Median
$1,795
Avg
$1,810
Samples
25
Financing

Purchase Price  $275k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $57,750
Downpayment  20% $55,000
Closing costs  1% $2,750
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,786
Total Expenses  $2,146
Mortgage P&I  82% $1,464
Property Taxes  5% $88
Home Insurance  5% $96
HOA  2% $34
PManagement  10% $179
CapEx  5% $89
Vacancy  6% $107
Maintenance  5% $89
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1133 Point Break Dr$14003211690.2 mi
2113 Butkus Dr, Unit 3$16503213000.3 mi
3113 Butkus Dr$15503213020.3 mi
4114 Butkus Dr$16803213020.4 mi
5217 Stonebridge Dr$18003212750.8 mi
62443 Morlynn Dr$22003212871.2 mi
72503 Morlynn Dr$24003213001.3 mi
8801 Pafko St, Unit 801$20003214160.4 mi
91145 Peace Pipe Pl, Unit 101$16753211753.1 mi
101133 Peace Pipe Pl$15503212013.2 mi
111133 Peace Pipe Pl, Unit 201$15503212013.2 mi
12101 Palm Cove Cir$2100320.2 mi
131145 Peace Pipe Pl$14953212253.1 mi
14Reduced 134 Butkus Dr, Unit 2$1600320.5 mi
15134 Butkus Dr, Unit 2$1700320.5 mi
16523 Hobie Cat Rd$19003213521.9 mi
17157 Villa Grande St, Unit B$190032.511422.8 mi
182 Sioux Trl$23003214001.5 mi
19123 Coldwater Cir$22003215000.7 mi
20492 Wallingford Cir$19003215000.8 mi
21482 Wallingford Cir$1795320.8 mi
223806 Maypop Cir$1475320.8 mi
231109 Peace Pipe Pl, Unit 3-204$19003212523.3 mi
241141 Peace Pipe Pl$17003212753.1 mi
25315 Augustine Dr$18253212643.2 mi

Projections