Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.09% first-year return on $47,250 initial cash invested.
4.09%
Cash On Cash
7.74%
Cap Rate
1.22
DSCR
$2,080
Rent
$161
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,919
Mortgage P&I
57%
$1,186
Property Taxes
3%
$59
Home Insurance
4%
$79
HOA
3%
$54
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2727 Canvasback Trl, Myrtle Beach, SC 29588 | $2,200 | 3 | 2 | 1550 | 0.5 mi |
780 Rambler Ct, Myrtle Beach, SC 29588 | $1,900 | 3 | 2 | 1400 | 0.8 mi |
108 Marsh Rabbit Dr, Myrtle Beach, SC 29588 | $1,950 | 3 | 2 | 1404 | 1 mi |
4231 Sylvan Loop, Unit Magnolia, Myrtle Beach, SC 29588 | $2,301 | 3 | 2 | 1510 | 1.1 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