REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
314 Bledsoe Ave, Raleigh, NC 27601
$325,000 • 2 beds • 1 baths • 1167 sqft

This property looks like a bad Long-Term investment with a projected -8.07% first-year return on $68,250 initial cash invested.

Cash On Cash
-8.07%
Cap Rate
5.1%
Rent
$2,189
Cashflow
-$459
Rent Confidence:  High
Annual
$26,268
Median
$2,055
Avg
$2,190
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  $2,189
Total Expenses  $2,648
Mortgage P&I  $1,730
Property Taxes  $236
Home Insurance  $114
PManagement  $219
CapEx  $109
Vacancy  $131
Maintenance  $109
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1904 S East St$18502111440.1 mi
2201 Bragg St$3000111600.3 mi
3252 E Davie St, Unit 1$21502211570.8 mi
4236 E Davie St$22002211570.8 mi
5268 E Davie St$22002211500.8 mi
6715 Ellington St$1280210.3 mi
7131 E Davie St, Apt 230$18602211480.9 mi
8131 E Davie St, Apt 242$20452211480.9 mi
9131 E Davie St, Apt 342$18052211480.9 mi
10131 E Davie St, Apt 311$20902211480.9 mi
11131 E Davie St, Apt 530$19452211480.9 mi
12131 E Davie St, Apt 540$21002211480.9 mi
13131 E Davie St, Apt 542$19302211480.9 mi
14131 E Davie St, Apt 442$21252211480.9 mi
15131 E Davie St, Apt 640$20552211480.9 mi
16131 E Davie St, Apt 340$18552211480.9 mi
17131 E Davie St, Apt 240$18502211480.9 mi
18131 E Davie St, Apt 111$19002211480.9 mi
19511 Fayetteville St, Unit 1416$31442212040.8 mi
20511 Fayetteville St, Unit 1016$31932212040.8 mi
21131 E Davie St, Apt 505$20252211430.9 mi
22511 Fayetteville St, Unit 2016$25002212040.8 mi
23511 Fayetteville St, Unit 1816$31512212040.8 mi
24511 Fayetteville St, Unit 2216$24992212040.8 mi
251310 S Bloodworth St$19952211000.4 mi