REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5675 Dogwood Circle, Myrtle Beach, SC 29588
$239,9003 beds • 2 baths • 1608 sqft

This property might be a fair Long-Term investment with a projected 0.57% first-year return on $50,379 initial cash invested.

Cash On Cash
0.57%
Cap Rate
7.01%
Rent
$2,025
Signal: Low
Cashflow
$24
Financing

Purchase Price  $240k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $50,379
Downpayment  $47,980
Closing costs  $2,399
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,025
Total Expenses  $2,001
Mortgage P&I  $1,277
Property Taxes  $114
Home Insurance  $84
PManagement  $202
CapEx  $101
Vacancy  $122
Maintenance  $101
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1421 Foxbrook Dr$19753215130.7 mi
2492 Wallingford Cir$19003215001.1 mi
3512 Calypso Dr$23003216501.9 mi
4258 Coldwater Cir$22003216002.4 mi
5247 Dorian Loop$19953216222.4 mi
6356 Augustine Dr$20253216222.5 mi
7213 Berkshire Dr$19453215311.9 mi
8105 Dorian Loop$19253216182.7 mi
9545 Fanciful Way$23003217091.9 mi
10334 Camrose Way$23253217002 mi
11260 Forestbrook Cove Cir$21003216352.6 mi
12204 Dorian Loop$18953216652.5 mi
13233 Clovis Cir$19953215732.7 mi
14183 Dorian Loop$21253216652.6 mi
15592 W Oak Circle Dr$22003214001.1 mi
16199 Sugar Mill Loop$21953217082.2 mi
17160 Dorian Loop$19953216632.7 mi
18324 Augustine Dr$19943216652.6 mi
19312 Augustine Dr$20153216652.6 mi
20319 Augustine Dr$19753216652.6 mi
21343 Empyrean Cir$25003217641.9 mi
224231 Sylvan Loop, Unit Magnolia$21703215102.4 mi
23192 Empyrean Cir$22253218041.6 mi
24111 Dorian Loop$19953216762.7 mi
25364 Augustine Dr$20453217082.5 mi