Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $44,079 initial cash invested.
-6.53%
Cash On Cash
5.33%
Cap Rate
$1,600
Rent
-$240
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,600
Total Expenses
$1,840
Mortgage P&I
68%
$1,093
Property Taxes
16%
$257
Home Insurance
5%
$74
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
405 12th Ave S, Apt 1, Myrtle Beach, SC 29577 | $1,800 | 2 | 1 | 868 | 1.2 mi |
130 Whitehaven Ct, Myrtle Beach, SC 29577 | $1,800 | 2 | 1 | 829 | 1.4 mi |
1205 Tiffany Ln, Apt G, Myrtle Beach, SC 29577 | $1,500 | 2 | 1.5 | 874 | 1.1 mi |
613 36th Ave N, Myrtle Beach, SC 29577 | $1,700 | 2 | 1 | 890 | 2.4 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 |
More comparable properties
Upgrade to access!Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
Upgrade to access!CoC vs Downpayment
Investment projections and seasonality
Upgrade to access!CoC vs Purchase Price
Investment projections and seasonality
Upgrade to access!