Unlock all features! Tap here to upgrade
4131 Murrells Inlet Rd., Murrells Inlet, SC 29576
3 beds • 3 baths • 1570 sqft
$600,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.14% first-year return on $126k initial cash invested.
-18.14%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$1,985
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $3,891 expenses = $1,906 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$3,891
Mortgage P&I
152%
$3,016
Property Taxes
6%
$121
Home Insurance
11%
$218
HOA
1%
$21
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0