Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.45% first-year return on $32,529 initial cash invested.
17.45%
Cash On Cash
10.78%
Cap Rate
1.69
DSCR
$1,920
Rent
$473
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,447
Mortgage P&I
43%
$822
Property Taxes
2%
$37
Home Insurance
3%
$54
HOA
2%
$35
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
113 Osprey Cove Loop, Myrtle Beach, SC 29588 | $1,810 | 3 | 2 | 1239 | 0.7 mi |
111 Portsmith Dr, Unit 7, Myrtle Beach, SC 29588 | $1,450 | 3 | 2 | 1300 | 1.3 mi |
315 Augustine Dr, Myrtle Beach, SC 29588 | $1,820 | 3 | 2 | 1264 | 1.8 mi |
157 Ella Kinley Cir, Unit 101, Myrtle Beach, SC 29588 | $1,800 | 3 | 2 | 1310 | 1.9 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