REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
6644 E Sweetbriar Trail, Myrtle Beach, SC 29588
$269,900 • 3 beds • 3 baths • 1505 sqft

This property looks like a bad Long-Term investment with a projected -2.65% first-year return on $56,679 initial cash invested.

Cash On Cash
-2.65%
Cap Rate
6.09%
Rent
$2,060
Cashflow
-$125
Rent Confidence:  High
Annual
$24,720
Median
$2,050
Avg
$2,065
Samples
25
Financing
Purchase Price  $270k
Downpayment  20.0%
Interest Rate  6.7%
Mortgage Duration  30yr.
Cash To Invest
Total  $56,679
Downpayment  20% $53,980
Closing costs  1% $2,699
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,060
Total Expenses  $2,185
Mortgage P&I  68% $1,392
Property Taxes  3% $68
Home Insurance  5% $94
HOA  5% $95
PManagement  10% $206
CapEx  5% $103
Vacancy  6% $124
Maintenance  5% $103
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11242 Eagle Creek Dr, Myrtle Beach, SC 29588$20003215180.6 mi
2625 Riverward Dr, Myrtle Beach, SC 29588$190032.516001.4 mi
39030 Baywood Cir, Myrtle Beach, SC 29588$14003216001.1 mi
4149 Southborough Ln, Myrtle Beach, SC 29588$20953215002.1 mi
5548 Lake Park Dr, Myrtle Beach, SC 29588$199533.515523.4 mi
6159 Terracina Cir, Myrtle Beach, SC 29588$24003319961.9 mi
7549 Mallard Ln, Surfside Beach, SC 29575$24003317004 mi
8525 Black Pearl Way, Myrtle Beach, SC 29588$23003214752.5 mi
95064 Capulet Cir, Myrtle Beach, SC 29588$205032.516603.1 mi
10367 Black Pearl Way, Myrtle Beach, SC 29588$23003214752.7 mi
111100 Tap Root Ct, Murrells Inlet, SC 29576$18503214502.5 mi
124001 W Glades Dr, Myrtle Beach, SC 29588$22003215003 mi
13353 Cattle Drive Cir, Myrtle Beach, SC 29588$26003217501.1 mi
14170 Woodland Park Loop, Murrells Inlet, SC 29576$21003214002.2 mi
15213 Berkshire Dr, Myrtle Beach, SC 29588$19953215313.1 mi
167281 Guinevere Cir, Myrtle Beach, SC 29588$20503218250.8 mi
17207 Sebring Ln, Myrtle Beach, SC 29588$18003212000.4 mi
18113 Osprey Cove Loop, Myrtle Beach, SC 29588$18453212390.8 mi
19725 Bonita Loop, Myrtle Beach, SC 29588$23953218440.8 mi
204058 Pearl Tabby Dr, Myrtle Beach, SC 29588$21003216182.7 mi
21409 Cassian Way, Myrtle Beach, SC 29588$20503217871.4 mi
22264 Hampton Park Cir, Myrtle Beach, SC 29588$19003213902.7 mi
23294 Caspian Tern Dr, Myrtle Beach, SC 29588$19503212441.3 mi
24371 Augustine Dr, Myrtle Beach, SC 29588$19453216442.7 mi
25135 Marsh Deer Pl, Surfside Beach, SC 29575$20003215203.9 mi

Projections