REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -11.82% first-year return on $46,200 initial cash invested.

Cash On Cash
-11.82%
Cap Rate
4.24%
Rent
$1,246
Cashflow
-$455
Rent Confidence:  High
Annual
$14,952
Median
$1,195
Avg
$1,246
Samples
25
Financing

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

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

Total Income  $1,246
Total Expenses  $1,701
Mortgage P&I  $1,171
Property Taxes  $129
Home Insurance  $77
PManagement  $125
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11464 Sawyer Rd$1300217550.1 mi
21215 S East St, Apt A$1250217600.4 mi
31215 S East St, Apt E$1250217600.4 mi
41215 S East St, Apt D$1250217600.4 mi
5704 Mcmakin St, Apt C$1197218290.3 mi
6704 Mcmakin St, Apt B$1195218290.3 mi
7830 1/2 E Lenoir St$895218001.4 mi
8830 E Lenoir St, Unit 2$895218001.4 mi
9525 Montague Ln$1699218001.4 mi
10Vardaman 0b St, Unit 2B1$1195218241.1 mi
11611 E Davie St, Apt C$1775218001.6 mi
12113 Bragg St$1195217120.8 mi
13801 Vardaman St, Apt 201$1195218241.4 mi
14801 Vardaman St$1195218241.4 mi
15801 Vardaman St, Unit 2b1 0B$1195218241.4 mi
16709 Vardaman St, Apt 201$1195218241.4 mi
17801 Vardaman St, Apt 101$1195218241.4 mi
18717 Vardaman St, Apt 203$1195218241.4 mi
19709 Vardaman St, Apt 103$1195218241.4 mi
20713 Vardaman St, Apt 201$1195218241.4 mi
21713 Vardaman St, Apt 105$1195218241.4 mi
221408 Beauty Ave$1400217061.6 mi
23734 E Lenoir St$1395219001.3 mi
24506 Bragg St$800227800.5 mi
25310 S East St$1700219001.7 mi