Unlock all features! Tap here to upgrade
1017 Shem Creek Circle #Bridge Creek, Myrtle Beach, SC 29588
3 beds • 2 baths • 1226 sqft
$267,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.16% first-year return on $56,259 initial cash invested.
-3.16%
Cash On Cash
5.55%
Cap Rate
0.96
DSCR
$1,870
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,018
Mortgage P&I
69%
$1,294
Property Taxes
8%
$143
Home Insurance
5%
$94
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1019 Shem Creek Cir, Myrtle Beach, SC 29588 | $1,795 | 3 | 2 | 1175 | 0 mi |
649 Rambler Ct, Myrtle Beach, SC 29588 | $1,800 | 3 | 2 | 1200 | 0.9 mi |
211 Hearthstone Ct, Myrtle Beach, SC 29588 | $1,895 | 3 | 2 | 1215 | 1.6 mi |
131 Maggie Way, Myrtle Beach, SC 29588 | $1,900 | 3 | 2 | 1301 | 0.9 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