• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1432 Fairway Ridge Dr, Raleigh, NC 27606
$275,0003 beds • 2 baths • 1230 sqft

This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $57,750 initial cash invested.

Cash On Cash
-5.13%
Cap Rate
5.76%
Rent
$2,060
Cashflow
-$247
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  $2,060
Total Expenses  $2,307
Mortgage P&I  71% $1,464
Property Taxes  10% $211
Home Insurance  5% $96
PManagement  10% $206
CapEx  5% $103
Vacancy  6% $124
Maintenance  5% $103
Other  0% $0
Google Maps with the subject property comparables is loading...