REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2009 Crawford Rd, Raleigh, NC 27610
$271,0003 beds • 1 baths • 1297 sqft

This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $56,910 initial cash invested.

Cash On Cash
-8.86%
Cap Rate
4.9%
Rent
$1,690
Signal: High
Cashflow
-$420
Financing

Purchase Price  $271k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $56,910
Downpayment  $54,200
Closing costs  $2,710
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,690
Total Expenses  $2,110
Mortgage P&I  $1,442
Property Taxes  $135
Home Insurance  $95
PManagement  $169
CapEx  $84
Vacancy  $101
Maintenance  $84
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12001 Southgate Dr$18003111750.2 mi
22407 Maplewood Ln$16403212960.9 mi
31913 Bates St$16503111001.8 mi
4905 Belmont Dr$160031.511851.4 mi
51905 Charles St$15003110962 mi
61121 Savannah Dr$180031.511881.6 mi
71203 Bunche Dr$12953110001.1 mi
81704 Fox Hollow Dr$13503212921.5 mi
9852 Newcombe Rd$30003213001.6 mi
102904 Buckthorne Ct$17953212411.2 mi
111217 Southgate Dr$20903214270.4 mi
123004 Slippery Elm Dr$163031.511081.1 mi
132434 Jimmy Carter Way$19553213910.8 mi
142704 Lead Crystal Ct$17453214260.5 mi
152341 Quartz Ct$16503212000.7 mi
161424 Beverly Dr, Unit A$18003110301.8 mi
173104 Mango Dr$17503213501.3 mi
18613 Juno Ct$15903110251.8 mi
192509 Baney Ct$16903212211.1 mi
202813 Smoke Pl$13653213551.4 mi
213224 Cotton Grv, Run$16793213131.9 mi
222520 Baney Ct$18253212191.2 mi
23712 Hadley Rd$17503212711.8 mi
24721 Bunche Dr$13953110001.8 mi
253217 Cotton Grv, Run$17253212701.8 mi