REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
401 Barton Loop, Myrtle Beach, SC 29579
$265,000 • 3 beds • 2 baths • 1598 sqft

This property might be a fair Long-Term investment with a projected 0.22% first-year return on $55,650 initial cash invested.

Cash On Cash
0.22%
Cap Rate
6.66%
Rent
$2,100
Cashflow
$10
Rent Confidence:  High
Annual
$25,200
Median
$2,100
Avg
$2,104
Samples
25
Financing
Purchase Price  $265k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $55,650
Downpayment  20% $53,000
Closing costs  1% $2,650
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,100
Total Expenses  $2,090
Mortgage P&I  65% $1,355
Property Taxes  3% $66
Home Insurance  4% $93
HOA  1% $30
PManagement  10% $210
CapEx  5% $105
Vacancy  6% $126
Maintenance  5% $105
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1379 Vesta Dr, Myrtle Beach, SC 29579$19953216251 mi
2359 Vesta Dr, Myrtle Beach, SC 29579$17753216500.9 mi
3636 Needlerush Ct, Myrtle Beach, SC 29579$22003215400.9 mi
4409 Oxner Ct, Myrtle Beach, SC 29579$21003216720.8 mi
5501 Ambrosia Loop, Myrtle Beach, SC 29579$19253216501.2 mi
63613 Farmington Pl, Myrtle Beach, SC 29579$18003215000.9 mi
7305 Sea Turtle Dr, Myrtle Beach, SC 29588$18003215001.1 mi
8135 Bonnie Bridge Cir, Myrtle Beach, SC 29579$25003214000.2 mi
9109 Governors Loop, Myrtle Beach, SC 29588$18503215401.6 mi
102808 Pegasus Pl, Myrtle Beach, SC 29577$22503216182 mi
11190 Rocko Dr, Myrtle Beach, SC 29579$20003217001.4 mi
12425 Hunley Ln, Myrtle Beach, SC 29579$19503217501 mi
13392 Sea Turtle Dr, Myrtle Beach, SC 29588$22953217591 mi
142488 Polaris Path, Myrtle Beach, SC 29577$22003216502 mi
15177 Zinnia Dr, Myrtle Beach, SC 29579$20003217821 mi
16749 Bucklin Loop, Myrtle Beach, SC 29579$19003213500.3 mi
17421 Foxbrook Dr, Myrtle Beach, SC 29588$20003215131.9 mi
182912 Skylar Dr, Myrtle Beach, SC 29577$22003214751.6 mi
19404 Foxbrook Dr, Myrtle Beach, SC 29588$22003217002 mi
20533 Ambrosia Loop, Myrtle Beach, SC 29579$22003218001.2 mi
21141 Dry Valley Loop, Myrtle Beach, SC 29588$26003216502.4 mi
22334 Camrose Way, Myrtle Beach, SC 29588$23253217002 mi
235249 Casentino Ct, Myrtle Beach, SC 29579$22903217331.7 mi
24226 Sugar Mill Loop, Myrtle Beach, SC 29588$23003217531.8 mi
25108 Marsh Rabbit Dr, Myrtle Beach, SC 29588$19503214041.2 mi

Projections