REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5675 Dogwood Circle, Myrtle Beach, SC 29588

3 beds • 2 baths • 1608 sqft

Email

This property might be a fair Long-Term investment with a projected 1.88% first-year return on $50,379 initial cash invested.

1.88%

Cash On Cash

7.31%

Cap Rate

$2,100

Rent

$79

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$240k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$50,379

Downpayment

20%

$47,980

Closing costs

1%

$2,399

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,100

Total Expenses

$2,021

Mortgage P&I

61%

$1,277

Property Taxes

5%

$114

Home Insurance

4%

$84

PManagement

10%

$210

CapEx

5%

$105

Vacancy

6%

$126

Maintenance

5%

$105

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis