REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2665 Temperance Dr., Myrtle Beach, SC 29577

3 beds • 2 baths • 1372 sqft

Email

This property looks like a bad Long-Term investment with a projected -3.42% first-year return on $58,590 initial cash invested.

-3.42%

Cash On Cash

6.11%

Cap Rate

0.96

DSCR

$2,050

Rent

-$167

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$279k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$58,590

Downpayment

20%

$55,800

Closing costs

1%

$2,790

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,050

Total Expenses

$2,217

Mortgage P&I

72%

$1,485

Property Taxes

4%

$72

Home Insurance

5%

$98

HOA

1%

$30

PManagement

10%

$205

CapEx

5%

$102

Vacancy

6%

$123

Maintenance

5%

$102

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis