Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.31% first-year return on $50,400 initial cash invested.
4.31%
Cash On Cash
7.76%
Cap Rate
$2,190
Rent
$181
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,009
Mortgage P&I
58%
$1,262
Property Taxes
3%
$65
Home Insurance
4%
$84
HOA
1%
$28
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1225 Ambling Way Dr, Myrtle Beach, SC 29579 | $2,100 | 3 | 2 | 2200 | 1 mi |
117 Partridgeberry Rd, Myrtle Beach, SC 29579 | $2,090 | 3 | 2 | 2022 | 0.8 mi |
5344 Grosseto Way, Myrtle Beach, SC 29579 | $2,600 | 3 | 2 | 2258 | 1 mi |
3321 Piney Woods Way, Myrtle Beach, SC 29579 | $2,350 | 3 | 2 | 2028 | 1.1 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