REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5612 Dogwood Circle, Myrtle Beach, SC 29588
$194,0003 beds • 2 baths • 1375 sqft

This property might be a fair Long-Term investment with a projected 2.56% first-year return on $40,740 initial cash invested.

Cash On Cash
2.56%
Cap Rate
7.52%
Rent
$1,900
Signal: Med.
Cashflow
$87
Financing

Purchase Price  $194k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $40,740
Downpayment  $38,800
Closing costs  $1,940
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,900
Total Expenses  $1,813
Mortgage P&I  $1,033
Property Taxes  $218
Home Insurance  $68
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1592 W Oak Circle Dr$22003214001.3 mi
2523 Hobie Cat Rd$19003213521.8 mi
3421 Foxbrook Dr$19753215130.7 mi
4544 Calypso Dr$24003213981.9 mi
5492 Wallingford Cir$19003215000.9 mi
6801 Pafko St, Unit 801$20003214161.9 mi
7113 Butkus Dr, Unit 6$18503213462 mi
84001 Manor Wood Dr$22003214002.1 mi
9264 Hampton Park Cir$19003213902.3 mi
10131 Maggie Way$18503213011.7 mi
112632 Lucky Ln$16003213502.5 mi
12113 Butkus Dr$15503213022 mi
13114 Butkus Dr$16803213022.1 mi
14113 Butkus Dr, Unit 3$16503213002 mi
15147 Coldwater Cir$20003213282.4 mi
16108 Marsh Rabbit Dr$19503214042.7 mi
17217 Stonebridge Dr$18003212752.1 mi
18213 Berkshire Dr$19453215311.8 mi
19372 Augustine Dr$17803212642.3 mi
20123 Coldwater Cir$22003215002.4 mi
214001 W Glades Dr$22003215002.4 mi
22191 Dorian Loop$17953212642.5 mi
23315 Augustine Dr$18253212642.5 mi
244231 Sylvan Loop, Unit Magnolia$21703215102.5 mi
25372 Encore Cir$18953213003 mi