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 Mid-Term investment with a projected -11.74% first-year return on $144k initial cash invested.
-11.74%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,978
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $4,388 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,004
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$4,388
Mortgage P&I
101%
$3,016
Property Taxes
4%
$121
Home Insurance
7%
$218
HOA
1%
$21
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328