REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1218 Boyer St, Raleigh, NC 27610

2 beds • 1 baths • 790 sqft

Email

This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $58,800 initial cash invested.

-12.8%

Cash On Cash

4.02%

Cap Rate

0.63

DSCR

$1,480

Rent

-$627

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

|

Purchase Price

$280k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$58,800

Downpayment

20%

$56,000

Closing costs

1%

$2,800

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,480

Total Expenses

$2,107

Mortgage P&I

101%

$1,490

Property Taxes

9%

$134

Home Insurance

7%

$98

PManagement

10%

$148

CapEx

5%

$74

Vacancy

6%

$89

Maintenance

5%

$74

Other

0%

$0

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis