REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1218 Boyer St, Raleigh, NC 27610
$279,9992 beds • 1 baths • 790 sqft

This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $58,800 initial cash invested.

Cash On Cash
-18.53%
Cap Rate
2.73%
Rent
$1,100
Signal: Low
Cashflow
-$908
Financing

Purchase Price  $280k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $58,800
Downpayment  $56,000
Closing costs  $2,800
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,100
Total Expenses  $2,008
Mortgage P&I  $1,490
Property Taxes  $134
Home Insurance  $98
PManagement  $110
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11218 Boyer St$1700217900 mi
21310 1/2 E Jones St$995218000.2 mi
3212 Hill St$1450218160.2 mi
41537 Battery Dr, Unit A$1595217800.6 mi
5206 Colleton Rd, Unit 204$1550218000.6 mi
6810 E Martin St$1100218000.8 mi
715 N Fisher St$1325217500.4 mi
81918 Hawkins St$975217700.7 mi
9830 E Lenoir St, Unit 2$895218001.1 mi
10830 1/2 E Lenoir St$895218001.1 mi
11611 E Davie St, Apt C$1775218001.1 mi
121600 Poole Rd, Apt G$1045217500.4 mi
131600 Poole Rd, Apt F$1045217500.4 mi
141600 Poole Rd, Apt A$1095217500.4 mi
151600 Poole Rd, Apt B$1045217500.4 mi
16321 Angier Ave$1260217740.9 mi
17525 Montague Ln$1699218001.1 mi
181600 Poole Rd, Apt D$1150217500.4 mi
191911 Hawkins St$975218180.7 mi
201922 New Bern Ave$975218180.8 mi
211926 New Bern Ave$975218180.8 mi
221320 Poole Rd, Apt J$1250217180.3 mi
231320 Poole Rd, Apt L$1250217180.3 mi
24305 Kennedy St$975217591 mi
251320 Poole Rd, Apt I$1200217180.3 mi