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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1517 Mark Massengill Dr, Raleigh, NC 27610
$310,0003 beds • 3 baths • 1331 sqft

This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $65,100 initial cash invested.

Cash On Cash
-12.98%
Cap Rate
4%
Rent
$1,750
Cashflow
-$704
Financing

Purchase Price  $310k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $65,100
Downpayment  20% $62,000
Closing costs  1% $3,100
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,750
Total Expenses  $2,454
Mortgage P&I  94% $1,650
Property Taxes  13% $235
Home Insurance  6% $108
HOA  0% $5
PManagement  10% $175
CapEx  5% $88
Vacancy  6% $105
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections