Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.62% first-year return on $44,079 initial cash invested.
7.62%
Cash On Cash
8.53%
Cap Rate
$2,040
Rent
$280
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,760
Mortgage P&I
54%
$1,110
Property Taxes
2%
$46
Home Insurance
4%
$74
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
780 Rambler Ct, Myrtle Beach, SC 29588 | $1,900 | 3 | 2 | 1400 | 1.4 mi |
4231 Sylvan Loop, Unit Magnolia, Myrtle Beach, SC 29588 | $2,301 | 3 | 2 | 1510 | 0.9 mi |
177 Hampton Park Cir, Myrtle Beach, SC 29588 | $2,300 | 3 | 2 | 1348 | 2.4 mi |
108 Marsh Rabbit Dr, Myrtle Beach, SC 29588 | $1,950 | 3 | 2 | 1404 | 2 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