REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3215 Livia Cir, Raleigh, NC 27604
$300,0003 beds • 2 baths • 1601 sqft

This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $63,000 initial cash invested.

Cash On Cash
-10.44%
Cap Rate
4.58%
Rent
$1,899
Signal: High
Cashflow
-$548
Financing

Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,000
Downpayment  $60,000
Closing costs  $3,000
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,899
Total Expenses  $2,447
Mortgage P&I  $1,597
Property Taxes  $212
Home Insurance  $105
HOA  $39
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13621 E Jameson Rd$18503216290.6 mi
22800 Bedfordshire Ct$18983215400.5 mi
32213 Havering Pl$19953215680.9 mi
43501 E Jameson Rd$19903214860.5 mi
52717 Denbel Cir$11003217450.4 mi
62708 Heathersmith Ct$17953214720.7 mi
72320 Dorety Pl$18993217401.3 mi
83305 Gatcombe Pl$184032.515240.3 mi
93300 Planet Dr$19753218290.8 mi
102815 Capital Blvd, # 4-201$37643214361.4 mi
112815 Capital Blvd, # 4-301$24153214361.4 mi
122815 Capital Blvd, # 2-323$34083214361.4 mi
132809 Broadlands Dr$17953213500.5 mi
142911 Mid Century Dr, # 4-201$36283214361.4 mi
152911 Mid Century Dr, # 4-301$21233214361.4 mi
162911 Mid Century Dr, # 4-401$34383214361.4 mi
172911 Mid Century Dr, # 2-323$33793214361.4 mi
183603 Water Mist Ln$195032.516471 mi
193624 Buffaloe Rd$189532.516431.2 mi
203626 Buffaloe Rd$199532.516431.2 mi
213135 Manhasset Ln$172532.515191 mi
222224 Quail View Trl$17503213430.8 mi
233504 Oneonta Ave$165032.514950.8 mi
243308 Derbyshire Pl$17253212910.6 mi
252421 Pepperfield Dr$16953213000.8 mi