REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

6625 Scotsman Crescent, Myrtle Beach, SC 29588

2 beds • 2 baths • 1225 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $49,350 initial cash invested.

-9.99%

Cash On Cash

4.69%

Cap Rate

0.73

DSCR

$1,560

Rent

-$411

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$235k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$49,350

Downpayment

20%

$47,000

Closing costs

1%

$2,350

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,560

Total Expenses

$1,971

Mortgage P&I

80%

$1,251

Property Taxes

9%

$137

Home Insurance

5%

$82

HOA

6%

$95

PManagement

10%

$156

CapEx

5%

$78

Vacancy

6%

$94

Maintenance

5%

$78

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis