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

Project Rental Revenue For Any Address

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 -6.13% first-year return on $49,350 initial cash invested.

Cash On Cash
-6.13%
Cap Rate
5.54%
Rent
$1,722
Cashflow
-$252
Rent Confidence:  High
Annual
$20,664
Median
$1,575
Avg
$1,703
Samples
25
Financing

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

Total  $49,350
Downpayment  20% $47,000
Closing costs  1% $2,350
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,722
Total Expenses  $1,974
Mortgage P&I  73% $1,251
Property Taxes  11% $194
Home Insurance  5% $82
PManagement  10% $172
CapEx  5% $86
Vacancy  6% $103
Maintenance  5% $86
Other  0% $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
3907 E Edenton St$14952111001 mi
41003 N State St$16002111001.2 mi
51710 Oakwood Ave$14992110080.2 mi
6707 Holden St$25002112631.6 mi
71611 Cross St$1575219730.4 mi
81612 Boyer St$1450219500.2 mi
915 N Fisher St # Boyer St$1450219500.2 mi
10800 Brighton Rd$16952110001 mi
11804 Culpepper Ln$18452114001.3 mi
12815 E Davie St$215021.510711.3 mi
13505 Solar Dr$1700219651.5 mi
14706 Tyler Rd$2300219201.1 mi
151504 Poole Rd$12992211020.5 mi
16704 Monroe Dr$23002211511.2 mi
171014 Norris St$1600219251.6 mi
18812 Colleton Rd$1395218740.9 mi
19133 S Tarboro St$15002211010.9 mi
20105 Heck St$995211 mi
21626 Glascock St$28952212001.4 mi
22734 E Lenoir St, # 600$1395219001.5 mi
23734 E Lenoir St$1395219001.5 mi
24206 Colleton Rd, Unit 204$1550218000.2 mi
25319 Seawell Ave$2000211.2 mi

Projections