REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3616 Open Sight Ct, Raleigh, NC 27616

3 beds • 3 baths • 1360 sqft

Email

This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $65,940 initial cash invested.

-11.96%

Cash On Cash

4.22%

Cap Rate

0.66

DSCR

$1,800

Rent

-$657

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$314k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$65,940

Downpayment

20%

$62,800

Closing costs

1%

$3,140

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,800

Total Expenses

$2,457

Mortgage P&I

93%

$1,671

Property Taxes

9%

$164

Home Insurance

6%

$110

HOA

2%

$44

PManagement

10%

$180

CapEx

5%

$90

Vacancy

6%

$108

Maintenance

5%

$90

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis