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 -12.18% first-year return on $58,800 initial cash invested.

-12.18%

Cash On Cash

4.15%

Cap Rate

0.65

DSCR

$1,520

Rent

-$597

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

$1,520

Total Expenses

$2,117

Mortgage P&I

98%

$1,490

Property Taxes

9%

$134

Home Insurance

6%

$98

HOA

0%

$0

Property Management

10%

$152

CapEx

5%

$76

Vacancy

6%

$91

Maintenance

5%

$76

Other

0%

$0

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis