REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3713 Dusty Ln, Raleigh, NC 27604
$305,7003 beds • 2 baths • 1162 sqft

This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $64,197 initial cash invested.

Cash On Cash
-11.4%
Cap Rate
4.32%
Rent
$1,670
Signal: High
Cashflow
-$610
Financing

Purchase Price  $306k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $64,197
Downpayment  $61,140
Closing costs  $3,057
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,670
Total Expenses  $2,280
Mortgage P&I  $1,627
Property Taxes  $111
Home Insurance  $107
PManagement  $167
CapEx  $84
Vacancy  $100
Maintenance  $84
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13616 Baugh St$15003212000.5 mi
23909 Old Coach Rd$16953211521 mi
34220 Old Brick Ct$17003211501 mi
43437 Gemini Dr$16503211880.8 mi
53001 Pinehurst Dr$18403211841.3 mi
64813 Windbreak Ln$16293211261.2 mi
73405 Gemini Dr$16753212750.9 mi
83801 Bison Hill Ln$165032.512000.3 mi
94274 Lake Ridge Dr$17003213000.8 mi
104405 Louisburg Rd, Unit A$13753212751.1 mi
113105 Selkirk Pl$22003213061.2 mi
123810 Bison Hill Ln$185032.512750.3 mi
134404 Windsock Ln$164532.511311.3 mi
144905 Windproof Way$176532.511311.3 mi
154612 Dansey Dr, # 4753A$16703213201.5 mi
164612 Dansey Dr, # 4716A$22293213201.5 mi
174612 Dansey Dr, # 4749H$21263213201.5 mi
184104 Old Coach Rd$15753214090.8 mi
194409 Woodlawn Dr$16393213701.2 mi
203713 Sue Ellen Dr$170031.513360.1 mi
214904 Windblown Ct$170032.511141.4 mi
223623 Bison Hill Ln$164532.513280.2 mi
233609 Bison Hill Ln$159032.513280.3 mi
242816 New Hope Church Rd$161031.512491.3 mi
253620 Sue Ellen Dr$162531.513480.2 mi