Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.18% first-year return on $23,100 initial cash invested.
34.18%
Cash On Cash
14.52%
Cap Rate
$1,950
Rent
$658
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,292
Mortgage P&I
29%
$575
Property Taxes
9%
$171
Home Insurance
2%
$38
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4332 Peachtree Dr, Myrtle Beach, SC 29588 | $1,750 | 3 | 2 | 1050 | 0.7 mi |
297 La Patos Dr, Myrtle Beach, SC 29588 | $1,850 | 3 | 2 | 1116 | 1.9 mi |
6006 Hamilton Oaks Ct, Myrtle Beach, SC 29588 | $1,700 | 3 | 2 | 1294 | 1.9 mi |
400 Meadowbrook Dr, Myrtle Beach, SC 29588 | $2,500 | 3 | 2 | 1305 | 2.2 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