REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2735 Layden St, Raleigh, NC 27603
$325,000 • 3 beds • 2 baths • 1341 sqft

This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $68,250 initial cash invested.

Cash On Cash
-11.46%
Cap Rate
4.31%
Rent
$1,765
Cashflow
-$652
Rent Confidence:  High
Annual
$21,180
Median
$1,750
Avg
$1,765
Samples
25
Financing
Purchase Price  $325k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $68,250
Downpayment  $65,000
Closing costs  $3,250
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,765
Total Expenses  $2,417
Mortgage P&I  $1,730
Property Taxes  $115
Home Insurance  $114
PManagement  $176
CapEx  $88
Vacancy  $106
Maintenance  $88
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12817 Newbold St$170031.513210.2 mi
2852 Newcombe Rd$30003213001.7 mi
3712 Hadley Rd$17503212711.5 mi
43047 Spline Circle Sta, Unit Liberty$185032.513421 mi
5319 Hacksaw Trl$179532.513301 mi
63020 Spline Cir$185032.513301 mi
72030 Spline Circle Sta, Unit Liberty$182532.513301 mi
83086 Spline Cir$190032.513421.1 mi
93047 Spline Cir$177532.513241 mi
102805 Par Dr, # 2722-301$17963212501.8 mi
112805 Par Dr, # 1511-103$17623212501.8 mi
122805 Par Dr, # 1500-202$16763212501.8 mi
132805 Par Dr, # 1501-101$16803212501.8 mi
142805 Par Dr, # 1511-304$15323212501.8 mi
152805 Par Dr, # 1501-203$17553212501.8 mi
162805 Par Dr, # 1511-104$16833212501.8 mi
172805 Par Dr, # 2722-104$16773212501.8 mi
182805 Par Dr, # 1501-103$18773212501.8 mi
192805 Par Dr, # 1500-304$15163212501.8 mi
202805 Par Dr, # 2722-201$15033212501.8 mi
212805 Par Dr, # 2722-102$16903212501.8 mi
222805 Par Dr, # 1501-301$15143212501.8 mi
233096 Spline Cir$179532.513241.1 mi
242805 Par Dr, # 2722-302$16973212501.8 mi
252805 Par Dr, # 1500-302$15193212501.8 mi