Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.82% first-year return on $250k initial cash invested.
-22.82%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,490
Rent
-$4,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$7,247
Mortgage P&I
241%
$5,989
Property Taxes
7%
$168
Home Insurance
18%
$444
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1113 Marsh View On The Marsh Dr, Unit Cottages, North Myrtle Beach, SC 29582 | $4,300 | 4 | 3.5 | 2250 | 1.1 mi |
1513 Seachase Way, North Myrtle Beach, SC 29582 | $3,500 | 4 | 3 | 2425 | 1.2 mi |
4090 Mica Ave, Little River, SC 29566 | $2,100 | 4 | 4.5 | 2612 | 2.7 mi |
1309 Painted Tree Ln, North Myrtle Beach, SC 29582 | $2,695 | 4 | 3 | 2300 | 1.7 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