Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.35% first-year return on $55,650 initial cash invested.
0.35%
Cash On Cash
6.77%
Cap Rate
1.09
DSCR
$2,170
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,154
Mortgage P&I
63%
$1,371
Property Taxes
3%
$75
Home Insurance
4%
$93
HOA
2%
$52
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
226 Sugar Mill Loop, Myrtle Beach, SC 29588 | $2,300 | 3 | 2 | 1753 | 0.2 mi |
158 Black Bear Rd, Myrtle Beach, SC 29588 | $1,800 | 3 | 2 | 1800 | 0 mi |
343 Empyrean Cir, Unit 343, Myrtle Beach, SC 29588 | $2,450 | 3 | 2 | 1764 | 1 mi |
260 Forestbrook Cove Cir, Myrtle Beach, SC 29588 | $2,100 | 3 | 2 | 1635 | 0.3 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