Unlock all features! Tap here to upgrade
529 Grand Cypress Way Unit H, Murrells Inlet, SC 29576
3 beds • 2 baths • 2201 sqft
$325,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.11% first-year return on $68,355 initial cash invested.
-11.11%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$2,073
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $2,706 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,073
Total Expenses
$2,706
Mortgage P&I
84%
$1,738
Property Taxes
15%
$315
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0