Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $52,500 initial cash invested.
-1.83%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$1,930
Rent
-$80
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,010
Mortgage P&I
69%
$1,326
Property Taxes
2%
$38
Home Insurance
5%
$88
HOA
3%
$57
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5090 Windsor Green Way, Myrtle Beach, SC 29579 | $1,750 | 3 | 2 | 1263 | 1.1 mi |
4921 Pond Shoals Ct, Unit 202, Myrtle Beach, SC 29579 | $1,800 | 3 | 2 | 1263 | 1.2 mi |
113 Ashley Park Dr, Unit 4G, Myrtle Beach, SC 29579 | $1,500 | 3 | 2 | 1265 | 1.2 mi |
113 Ashley Park Dr, Myrtle Beach, SC 29579 | $1,500 | 3 | 2 | 1265 | 1.2 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