Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1053 Futrell Dr, Unit B Myrtle Beach, SC 29577-3374

    • Garden apartment buildings
    • 28,128 SF
    • 1.27 lot acres
    OFF-MARKET
    Last Sale
    Aug 09, 2022
    $2,550,000
    Value Estimations
    $3,675,000
    Show details
    Cap Rate Potential
    7.2%
    Garden apartment buildings
    Location Intelligence
    Property ID
    US77-1974772
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Futrell Park / Park

    Property Details for 1053 Futrell Dr

    Year built
    2001
    Construction
    CONCRETE
    Lot size
    1.27 lot acres
    Property size
    28,128 SF
    Zone code
    PUD
    Property type
    Garden apartment buildings
    APN
    424-16-01-0104
    APU
    42416010104

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $3,600,000
      ML approach
      $3,550,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $4,330,000
      6.5%
      $3,995,000
      7%
      $3,710,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $3,627,000
      Market price range: $2.43M - $7.39M

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Myrtle Beach
    County
    Horry
    State
    South Carolina
    Longitude
    -78.8849
    Latitude
    33.7003
    CBSA code
    34820
    CBSA name
    MYRTLE BEACH-CONWAY-NORTH MYRTLE BEACH, SC-NC METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $74,655
    $26,556
    $86,121
    $112,677
    -
    $442,600
    $4,111,700
    $4,554,300

    Comparable in this City

    • Value Estimation
      $645,000
      4,968 SF

      1750 Grns Blvda

      GARDEN APT, COURT APT (5+ UNITS) • 4,968 SF
      1750 Grns Blvda, Myrtle Beach, SC 29577-8094
      View Details
    • Value Estimation
      $515,000
      3,432 SF

      1100 Dunbar St

      GARDEN APT, COURT APT (5+ UNITS) • 3,432 SF
      1100 Dunbar St, Myrtle Beach, SC 29577-3368
      View Details
    • Value Estimation
      $910,000
      800 SF

      1202 Ocala St

      GARDEN APT, COURT APT (5+ UNITS) • 800 SF
      1202 Ocala St, Myrtle Beach, SC 29577
      View Details
    • Value Estimation
      $915,000
      11,808 SF

      3035 Old Bryan Dr, Unit A

      GARDEN APT, COURT APT (5+ UNITS) • 11,808 SF
      3035 Old Bryan Dr, Myrtle Beach, SC 29577-5851
      View Details
    • Value Estimation
      $770,000
      2,525 SF

      1304 Dunbar St

      GARDEN APT, COURT APT (5+ UNITS) • 2,525 SF
      1304 Dunbar St, Myrtle Beach, SC 29577-3364
      View Details
    • Value Estimation
      $735,000
      4,716 SF

      1405 Dunbar St

      GARDEN APT, COURT APT (5+ UNITS) • 4,716 SF
      1405 Dunbar St, Myrtle Beach, SC 29577-3361
      View Details

    Similar Nearby for Sale

    • $265,000
      1,301 SF

      Coastal Condo in Magnolia Pointe

      Elegant, renovated condo near beaches, golf, and amenities.
      4821 Luster Leaf Cir, Myrtle Beach, SC 29577
      View Details
    • $72,400

      Landmark Resort Efficiency Condo

      Oceanfront condo with resort amenities and income potential.
      1501 S Ocean Blvd, Myrtle Beach, SC 29577
      View Details
    • $676,000

      Myrtle Beach Multifamily Investment

      Six-unit property near the beach with income and appreciation potential.
      611 4Th Ave N, Myrtle Beach, SC 29577
      View Details
    • $1,330,000

      Myrtle Beach Multifamily Opportunity

      Multifamily property in Myrtle Beach with significant upside potential.
      1308 Dunbar St, Myrtle Beach, SC 29577
      View Details
    • $485,000

      Myrtle Beach Income Property

      Income-oriented property in established Myrtle Beach neighborhood.
      607 1St Ave S, Myrtle Beach, SC 29577
      View Details
    • $1,849,000

      Upgraded Income Property Near Ocean

      Renovated Myrtle Beach property with six units, short-term rentals allowed.
      412 27Th Ave N, Myrtle Beach, SC 29577
      View Details

    Similar Nearby for Lease

    • $1,800 /Mo
      1,200 SF

      Remodeled Myrtle Beach End Unit

      Remodeled, furnished end unit near the beach available for short-term rental.
      4860 Carnation Cir, Myrtle Beach, SC 29577
      View Details
    • $1,700 /Mo
      1,097 SF

      Myrtle Beach Townhome with Pool

      Three-bedroom townhome with community pool access in Myrtle Beach.
      604 Beachwalk Pl, Myrtle Beach, SC 29577
      View Details
    • $1,795 /Mo
      1,184 SF

      Market Common Townhome Rental

      Stylish 2-bedroom townhome in vibrant Market Common district.
      2954 Yancey Way, Myrtle Beach, SC 29577
      View Details
    • Contact for pricing
      4,800 SF

      Retail Space in Grande Dunes

      Retail spaces available in proposed Grande Dunes development.
      43 Frontage Rd, Myrtle Beach, SC 29577
      View Details
    • $1,900 /Mo
      1,000 SF

      Retail Space on Highway 501

      Retail space for lease near downtown Myrtle Beach.
      1346 Highway 501, Myrtle Beach, SC 29577
      View Details
    • $3,125 /Mo
      1,250 SF

      Restaurant Space on 7th Avenue

      Restaurant space available for lease on October 1, 2025.
      206 7Th Ave N, Myrtle Beach, SC 29577
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1053 Futrell Dr, Unit B
    Myrtle Beach, SC 29577-3374
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.