REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1804 Crag Burn Ln, Raleigh, NC 27604
$335,000 • 3 beds • 3 baths • 1615 sqft

This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $70,350 initial cash invested.

Cash On Cash
-13.66%
Cap Rate
3.85%
Rent
$1,873
Cashflow
-$801
Rent Confidence:  High
Annual
$22,476
Median
$1,870
Avg
$1,873
Samples
25
Financing
Purchase Price  $335k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $70,350
Downpayment  $67,000
Closing costs  $3,350
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,873
Total Expenses  $2,674
Mortgage P&I  $1,783
Property Taxes  $222
Home Insurance  $117
HOA  $65
PManagement  $187
CapEx  $94
Vacancy  $112
Maintenance  $94
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15424 Grand Traverse Dr$185032.516000.1 mi
25408 Grand Traverse Dr$178032.516420.1 mi
31945 Shadow Glen Dr$175032.516000.2 mi
42525 Blackwolf Run Ln$19003314880.8 mi
51932 Shadow Glen Dr$185532.516420.1 mi
61804 Crystal Downs Ln$19003314420.3 mi
71804 Crytal Downs Ln$21003314420.3 mi
81001 Beach Pointe Ave, # 0925-103$21403317051.4 mi
91001 Beach Pointe Ave, # 1105-103$18253317051.4 mi
101001 Beach Pointe Ave, # 5713-111$19903317051.4 mi
111001 Beach Pointe Ave, # 5713-109$17653317051.4 mi
121001 Beach Pointe Ave, # 0915-103$17253317051.4 mi
131001 Beach Pointe Ave, # 1205-107$18503317051.4 mi
141001 Beach Pointe Ave, # 0915-107$18753317051.4 mi
151001 Beach Pointe Ave, # 1205-103$18703317051.4 mi
161001 Beach Pointe Ave, # 1105-113$19303317051.4 mi
171001 Beach Pointe Ave, # 1115-111$19453317051.4 mi
185124 Royal Dornoch Dr$179532.515890.4 mi
191001 Beach Pointe Ave, # 1105-111$18453317051.4 mi
202136 Thornblade Dr$18003314480.7 mi
212101 Blackwolf Run Ln, # 2224BWR$18943314300.5 mi
222101 Blackwolf Run Ln, # 2322BWR$16943314300.5 mi
232101 Blackwolf Run Ln, # 2126BWR$19243314300.5 mi
245017 Royal Dornoch Dr$193532.516320.6 mi
252441 Sapphire Valley Dr$188032.516000.9 mi