• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3333 Lake Woodard Dr, Raleigh, NC 27604
$295,9003 beds • 2 baths • 1312 sqft

This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $62,139 initial cash invested.

Cash On Cash
-9.31%
Cap Rate
4.8%
Rent
$1,820
Cashflow
-$482
Financing

Purchase Price  $296k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $62,139
Downpayment  20% $59,180
Closing costs  1% $2,959
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,820
Total Expenses  $2,302
Mortgage P&I  87% $1,575
Property Taxes  8% $150
Home Insurance  6% $104
PManagement  10% $182
CapEx  5% $91
Vacancy  6% $109
Maintenance  5% $91
Other  0% $0
Google Maps with the subject property comparables is loading...