Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.86% first-year return on $47,544 initial cash invested.
5.86%
Cash On Cash
7.95%
Cap Rate
1.29
DSCR
$2,080
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,848
Mortgage P&I
56%
$1,163
Property Taxes
3%
$64
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
188 Tibton Cir, Myrtle Beach, SC 29588 | $2,000 | 3 | 2 | 1490 | 0.9 mi |
4626 Boxwood Dr, Myrtle Beach, SC 29588 | $2,000 | 3 | 2 | 1435 | 0.3 mi |
210 Tibton Cir, Myrtle Beach, SC 29588 | $2,000 | 3 | 2 | 1480 | 0.8 mi |
129 Powder Springs Loop, Myrtle Beach, SC 29588 | $2,150 | 3 | 2 | 1478 | 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