Unlock all features! Tap here to upgrade
6570 Pebble Beach Crescent, Myrtle Beach, SC 29588
2 beds • 1 baths • 990 sqft
$240,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.1% first-year return on $50,400 initial cash invested.
-6.1%
Cash On Cash
5.5%
Cap Rate
0.86
DSCR
$1,670
Rent
-$256
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,670
Total Expenses
$1,926
Mortgage P&I
76%
$1,273
Property Taxes
2%
$39
Home Insurance
5%
$84
HOA
6%
$95
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6645 E Sweetbriar Trl, Myrtle Beach, SC 29588 | $1,400 | 2 | 1 | 1500 | 0.4 mi |
9490 Leeds Cir, Myrtle Beach, SC 29588 | $2,000 | 2 | 2 | 1100 | 1.1 mi |
6635 Cinnamon Fern Ln, Myrtle Beach, SC 29588 | $1,695 | 2 | 1.5 | 0.5 mi | |
4406 Sweetwater Blvd, Murrells Inlet, SC 29576 | $1,500 | 2 | 2 | 1008 | 3.4 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