REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3553 E Jameson Rd, Raleigh, NC 27604
$325,000 • 3 beds • 3 baths • 1430 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
4.02%
Rent
$1,870
Cashflow
-$652
Rent Confidence:  High
Annual
$22,440
Median
$1,845
Avg
$1,866
Samples
25
Financing
Purchase Price  $325k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $68,250
Downpayment  20% $65,000
Closing costs  1% $3,250
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,870
Total Expenses  $2,522
Mortgage P&I  88% $1,646
Property Taxes  12% $215
Home Insurance  6% $114
HOA  3% $60
PManagement  10% $187
CapEx  5% $94
Vacancy  6% $112
Maintenance  5% $94
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12809 Broadlands Dr, Raleigh, NC 27604$17953313500.2 mi
23504 E Jameson Rd, Raleigh, NC 27604$199532.514160.1 mi
33810 Bison Hill Ln, Raleigh, NC 27604$16753313401.1 mi
44205 Toccopola St, Raleigh, NC 27604$17503315700.7 mi
52308 Fields Of Broadlands Dr, Raleigh, NC 27604$184532.515000.3 mi
64217 Tensity Dr, Raleigh, NC 27604$184532.514050.8 mi
73305 Gatcombe Pl, Raleigh, NC 27604$189532.515240.2 mi
84413 Inez Ct, Raleigh, NC 27604$184532.514141.1 mi
94145 Tensity Dr, Raleigh, NC 27604$175032.513740.7 mi
103842 Pin Oak Rd, Raleigh, NC 27604$184532.514841 mi
114309 Warfield Pl, Raleigh, NC 27604$200032.514761.1 mi
124712 Knightsbridge Way, Raleigh, NC 27604$190032.514791.1 mi
134129 Tensity Dr, Raleigh, NC 27604$182032.515320.7 mi
141513 Beacon Valley Dr, Raleigh, NC 27604$174932.513551.1 mi
152708 Heathersmith Ct, Raleigh, NC 27604$17953214720.2 mi
163816 Pin Oak Rd, Raleigh, NC 27604$176032.513221 mi
173800 Pin Oak Rd, Raleigh, NC 27604$191532.513221 mi
183501 E Jameson Rd, Raleigh, NC 27604$19903214860.1 mi
193325 Lake Woodard Dr, Raleigh, NC 27604$21503317650.9 mi
203533 Piedmont Dr, Raleigh, NC 27604$18053214580.6 mi
214225 Dinwiddie Ct, Raleigh, NC 27604$190032.516000.8 mi
224232 Tensity Dr, Raleigh, NC 27604$16953214240.9 mi
233400 Neptune Dr, Raleigh, NC 27604$21953213450.1 mi
244112 Palafox Ct, Raleigh, NC 27604$184532.512480.7 mi
253305 Gatcombe Plz, Raleigh, NC 27604$18953215240.2 mi

Projections