Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $56,679 initial cash invested.
-8.83%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$1,680
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,680
Total Expenses
$2,097
Mortgage P&I
78%
$1,304
Property Taxes
12%
$194
Home Insurance
6%
$94
HOA
4%
$68
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
853 Silvercrest Dr, Myrtle Beach, SC 29579 | $1,675 | 2 | 2 | 1095 | 0 mi |
283 Ferretti St, Unit Lexington, Myrtle Beach, SC 29579 | $1,845 | 2 | 2 | 934 | 2.3 mi |
1314 River Oaks Dr, Myrtle Beach, SC 29579 | $1,600 | 2 | 2 | 914 | 2.3 mi |
283 Ferretti St, Unit Yorktown, Myrtle Beach, SC 29579 | $1,799 | 2 | 2.5 | 1007 | 2.3 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