REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1209 Beverly Dr, Raleigh, NC 27610

3 beds • 2 baths • 1250 sqft

Email

This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $57,750 initial cash invested.

-8.02%

Cash On Cash

5.1%

Cap Rate

$1,790

Rent

-$386

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$275k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$57,750

Downpayment

20%

$55,000

Closing costs

1%

$2,750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,790

Total Expenses

$2,176

Mortgage P&I

82%

$1,464

Property Taxes

8%

$150

Home Insurance

5%

$96

PManagement

10%

$179

CapEx

5%

$90

Vacancy

6%

$107

Maintenance

5%

$90

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