REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1711 Pender St, Raleigh, NC 27610
$235,0002 beds • 1 baths • 1166 sqft

This property looks like a bad Long-Term investment with a projected -8.8% first-year return on $49,350 initial cash invested.

Cash On Cash
-8.8%
Cap Rate
4.94%
Rent
$1,575
Signal: High
Cashflow
-$362
Financing

Purchase Price  $235k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $49,350
Downpayment  $47,000
Closing costs  $2,350
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,575
Total Expenses  $1,937
Mortgage P&I  $1,251
Property Taxes  $194
Home Insurance  $82
PManagement  $158
CapEx  $79
Vacancy  $94
Maintenance  $79
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11309 E Jones St, Unit 1309$15952112000.6 mi
2112 Lincoln Ct, Apt A$14002111110.8 mi
31003 N State St$16002111001.2 mi
41710 Oakwood Ave$14992110080.2 mi
51611 Cross St$1575219730.4 mi
61612 Boyer St$1450219500.2 mi
715 N Fisher St # Boyer St$1450219500.2 mi
8800 Brighton Rd$16502110001 mi
92120 Hawkins St, Apt D$975219570.9 mi
10804 Culpepper Ln$18452114001.3 mi
11815 E Davie St$215021.510711.3 mi
12706 Tyler Rd$2300219201.1 mi
13207 Colleton Rd, Unit 207$119921.59600.1 mi
14704 Monroe Dr$23002211511.2 mi
151207 1/2 E Martin St$1400210.9 mi
16133 S Tarboro St$15002211010.9 mi
17105 Heck St$995211 mi
18626 Glascock St$28952212001.4 mi
19131 S Tarboro St$18952211010.9 mi
20212 Hill St$1450218160.3 mi
21734 E Lenoir St$1595219001.5 mi
22206 Colleton Rd, Unit 204$1550218000.2 mi
23319 Seawell Ave$2000211.2 mi
242128 Milburnie Rd$1395218400.7 mi
25818 E Martin St$1680211.3 mi