REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3570 Futura Ln, Raleigh, NC 27610
$305,0003 beds • 3 baths • 1592 sqft

This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $64,050 initial cash invested.

Cash On Cash
-11.22%
Cap Rate
4.39%
Rent
$1,838
Cashflow
-$599
Rent Confidence:  High
Annual
$22,056
Median
$1,865
Avg
$1,838
Samples
25
Financing

Purchase Price  $305k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $64,050
Downpayment  $61,000
Closing costs  $3,050
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,838
Total Expenses  $2,437
Mortgage P&I  $1,623
Property Taxes  $215
Home Insurance  $107
HOA  $14
PManagement  $184
CapEx  $92
Vacancy  $110
Maintenance  $92
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16013 Ladish Ln$18753316410.5 mi
26828 Lakinsville Ln$18753316260.8 mi
33501 Kernstown Dr$18953314790.5 mi
43575 Futura Ln$196032.515590.1 mi
53356 Marshlane Way$187532.515900.5 mi
66208 Quitman Trl$189932.516640.1 mi
73404 Kernstown Dr$175032.516390.3 mi
83645 Brittlebank Dr$184532.515570.5 mi
95804 Carretta Ct$189032.516140.6 mi
106847 Paint Rock Ln$199532.516040.7 mi
116854 Paint Rock Ln$174532.516150.7 mi
123610 Willano Way$190032.516500.5 mi
133532 Kernstown Dr$192532.516500.6 mi
143116 Mackinac Island Ln$181032.516820.3 mi
153762 Marshlane Way$177032.516400.7 mi
163737 Marshlane Way$184532.516590.6 mi
173775 Marshlane Way$180032.516610.6 mi
183144 La Costa Way$21003317301.5 mi
195509 Quitman Trl$162532.515561 mi
206320 Bunker Hill Dr$164532.516091.2 mi
216049 Ladish Ln$170032.517090.4 mi
223112 Mackinac Island Ln$174032.514650.3 mi
232514 Chert Ln$18953317481.8 mi
246433 Hatchies Dr$172532.514740.5 mi
253649 Brittlebank Dr$186532.517240.5 mi