REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2424 Evers Dr, Raleigh, NC 27610

3 beds • 2 baths • 1156 sqft

Email

This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $58,779 initial cash invested.

-8.39%

Cash On Cash

5.02%

Cap Rate

$1,820

Rent

-$411

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$280k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$58,779

Downpayment

20%

$55,980

Closing costs

1%

$2,799

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,820

Total Expenses

$2,231

Mortgage P&I

82%

$1,490

Property Taxes

9%

$170

Home Insurance

5%

$98

PManagement

10%

$182

CapEx

5%

$91

Vacancy

6%

$109

Maintenance

5%

$91

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis