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 Mid-Term investment with a projected -1.57% first-year return on $86,355 initial cash invested.
-1.57%
Cash On Cash
6.45%
Cap Rate
1.01
DSCR
$3,110
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,223 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,223
Mortgage P&I
56%
$1,738
Property Taxes
10%
$315
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342