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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1447 Garner Rd, Raleigh, NC 27610
$220,0002 beds • 1 baths • 780 sqft

This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $46,200 initial cash invested.

Cash On Cash
-11.53%
Cap Rate
4.31%
Rent
$1,261
Cashflow
-$444
Rent Confidence:  High
Annual
$15,132
Median
$1,195
Avg
$1,261
Samples
25
Financing

Purchase Price  $220k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $46,200
Downpayment  20% $44,000
Closing costs  1% $2,200
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,261
Total Expenses  $1,705
Mortgage P&I  93% $1,171
Property Taxes  10% $129
Home Insurance  6% $77
PManagement  10% $126
CapEx  5% $63
Vacancy  6% $76
Maintenance  5% $63
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11464 Sawyer Rd$1300217550.1 mi
21308 S State St, Apt B$1500217500.6 mi
3704 Mcmakin St, Apt C$1197218290.3 mi
4704 Mcmakin St, Apt B$1195218290.3 mi
5320 Martin Luther King Blvd$1350217600.9 mi
6830 1/2 E Lenoir St$895218001.4 mi
7830 E Lenoir St, Unit 2$895218001.4 mi
8525 Montague Ln$1699218001.4 mi
9Vardaman 0b St, Unit 2B1$1195218241.1 mi
10611 E Davie St, Apt C$1775218001.6 mi
11113 Bragg St$1195217120.8 mi
12709 Vardaman St, Apt 201$1195218241.4 mi
13709-201 Vardaman St, Unit 709-201$1195218241.4 mi
14709 Vardaman St$1195218241.4 mi
15801 Vardaman St, Apt 201$1195218241.4 mi
16801 Vardaman St$1195218241.4 mi
17801 Vardaman St, Unit 2b1 0B$1195218241.4 mi
18801 Vardaman St, Apt 101$1195218241.4 mi
19717 Vardaman St, Apt 203$1195218241.4 mi
20709 Vardaman St, Apt 103$1195218241.4 mi
21713 Vardaman St, Apt 201$1195218241.4 mi
22713 Vardaman St, Apt 105$1195218241.4 mi
231408 Beauty Ave$1400217061.6 mi
24734 E Lenoir St$1395219001.3 mi
25734 E Lenoir St, # 600$1395219001.3 mi

Projections