REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -8.71% first-year return on $62,139 initial cash invested.

Cash On Cash
-8.71%
Cap Rate
4.94%
Rent
$1,862
Signal: Med.
Cashflow
-$451
Financing

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

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

Total Income  $1,862
Total Expenses  $2,313
Mortgage P&I  $1,575
Property Taxes  $150
Home Insurance  $104
PManagement  $186
CapEx  $93
Vacancy  $112
Maintenance  $93
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12006 Summerdale Dr$21003213030.3 mi
22313 Carthage Cir$17993213520.9 mi
32421 Pepperfield Dr$16953213001.4 mi
43211 Pridwen Cir, # 3220-302$18623213571.1 mi
53211 Pridwen Cir, # 3221-302$19193213571.1 mi
63211 Pridwen Cir, # 3220-202$18623213571.1 mi
73211 Pridwen Cir, # 3221-307$20163213571.1 mi
83211 Pridewen Cir, # 3221-307$17633213571.1 mi
93211 Pridewen Cir, # 3221-302$19433213571.1 mi
103211 Pridewen Cir, # 3311-207$17803213571.1 mi
113211 Pridewen Cir, # 3311-102$22873213571.1 mi
123211 Pridewen Cir, # 3220-302$23023213571.1 mi
133211 Pridewen Cir, # 3221-202$16163213571.1 mi
143211 Pridewen Cir, # 3311-107$19313213571.1 mi
153304 Planet Dr$17003212751.3 mi
162224 Quail View Trl$17503213431.4 mi
173308 Derbyshire Pl$17253212911.6 mi
182809 Broadlands Dr$17953213501.6 mi
194220 Lake Woodard Dr$9003213891.3 mi
202109 Havering Pl$19803212211.1 mi
211009 Helms Pl$24003213751.7 mi
222105 Quail View Trl$19003211811.2 mi
234113 Tensity Dr$18503212241.7 mi
243816 Pin Oak Rd$176032.513221.3 mi
253800 Pin Oak Rd$191532.513221.4 mi