Unlock all features! Tap here to upgrade
4661 Redwood Dr. UNIT Rosewood Estates, Myrtle Beach, SC 29588
3 beds • 2 baths • 1208 sqft
$219,000
View on ZillowThis property might be a fair Long-Term investment with a projected 2.53% first-year return on $45,990 initial cash invested.
2.53%
Cash On Cash
7.39%
Cap Rate
$1,980
Rent
$97
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,883
Mortgage P&I
58%
$1,152
Property Taxes
7%
$139
Home Insurance
4%
$77
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
400 Meadowbrook Dr, Myrtle Beach, SC 29588 | $2,500 | 3 | 2 | 1305 | 0.3 mi |
2729 Temperance Dr, Myrtle Beach, SC 29577 | $1,850 | 3 | 2 | 1233 | 2 mi |
6006 Hamilton Oaks Ct, Myrtle Beach, SC 29588 | $1,700 | 3 | 2 | 1294 | 1.3 mi |
2279 Morlynn Dr, Myrtle Beach, SC 29577 | $1,975 | 3 | 2 | 1180 | 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