Unlock all features! Tap here to upgrade
2620 Painted Trillium Ct., Myrtle Beach, SC 29579
3 beds • 3 baths • 3129 sqft
$770,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.49% first-year return on $162k initial cash invested.
-15.49%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,118
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,118
Total Expenses
$5,205
Mortgage P&I
121%
$3,758
Property Taxes
7%
$206
Home Insurance
9%
$280
HOA
5%
$150
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0