Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $140k initial cash invested.
-14.32%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$2,820
Rent
-$1,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,820
Total Expenses
$4,497
Mortgage P&I
114%
$3,219
Property Taxes
7%
$201
Home Insurance
8%
$234
HOA
4%
$110
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4029 Dewberry Ln, Myrtle Beach, SC 29579 | $2,625 | 4 | 3 | 2944 | 0.8 mi |
8560 Juxa Dr, Myrtle Beach, SC 29579 | $2,800 | 4 | 3 | 3000 | 1.1 mi |
205 Utopiate Ct, Myrtle Beach, SC 29579 | $4,200 | 4 | 3.5 | 3100 | 1.3 mi |
205 Utopiate Ct Lks, Unit Plantation, Myrtle Beach, SC 29579 | $4,200 | 4 | 3.5 | 3100 | 1.3 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