Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.05% first-year return on $34,629 initial cash invested.
17.05%
Cash On Cash
10.49%
Cap Rate
1.69
DSCR
$1,940
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,448
Mortgage P&I
44%
$853
Property Taxes
2%
$33
Home Insurance
3%
$58
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
400 Meadowbrook Dr, Myrtle Beach, SC 29588 | $2,500 | 3 | 2 | 1305 | 0.1 mi |
211 Hearthstone Ct, Myrtle Beach, SC 29588 | $1,895 | 3 | 2 | 1215 | 1.5 mi |
2279 Morlynn Dr, Myrtle Beach, SC 29577 | $1,975 | 3 | 2 | 1180 | 1.8 mi |
2379 Morlynn Dr, Myrtle Beach, SC 29577 | $1,975 | 3 | 2 | 1180 | 1.8 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