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

Project Rental Revenue For Any Address

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 -10.49% first-year return on $64,050 initial cash invested.

Cash On Cash
-10.49%
Cap Rate
4.55%
Rent
$1,889
Cashflow
-$560
Rent Confidence:  High
Annual
$22,668
Median
$1,875
Avg
$1,888
Samples
25
Financing

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

Total  $64,050
Downpayment  20% $61,000
Closing costs  1% $3,050
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,889
Total Expenses  $2,449
Mortgage P&I  86% $1,623
Property Taxes  11% $215
Home Insurance  6% $107
HOA  1% $14
PManagement  10% $189
CapEx  5% $94
Vacancy  6% $113
Maintenance  5% $94
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13786 Marshlane Way$19453316140.7 mi
26013 Ladish Ln$18753316410.5 mi
36828 Lakinsville Ln$18753316260.8 mi
43501 Kernstown Dr$18953314790.5 mi
56701 Paint Rock Ln$27683316920.8 mi
63575 Futura Ln$196032.515590.1 mi
74009 Laurel Glen Dr$18853315701.8 mi
83356 Marshlane Way$187532.515900.5 mi
96208 Quitman Trl$167532.516640.1 mi
103404 Kernstown Dr$175032.516390.3 mi
113645 Brittlebank Dr$184532.515570.5 mi
125804 Carretta Ct$189032.516140.6 mi
136847 Paint Rock Ln$199532.516040.7 mi
143562 Aldie Ct, Unit 1$159532.515950.8 mi
156854 Paint Rock Ln$174532.516150.7 mi
163762 Marshlane Way$174532.516400.7 mi
173610 Willano Way$190032.516500.5 mi
183021 Bracey Pl$202532.516610.5 mi
193532 Kernstown Dr$192532.516500.6 mi
203116 Mackinac Island Ln$181032.516820.3 mi
213737 Marshlane Way$184532.516590.6 mi
223775 Marshlane Way$180032.516610.6 mi
237113 Coral Seas Way$194532.516660.9 mi
243112 Mackinac Island Ln$174032.514650.4 mi
252514 Chert Ln$18953317481.8 mi

Projections