REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3733 Tarheel Club Rd, Raleigh, NC 27604
$299,000 • 2 beds • 1 baths • 848 sqft

This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $62,790 initial cash invested.

Cash On Cash
-12.86%
Cap Rate
3.99%
Rent
$1,516
Signal: Med.
Cashflow
-$673
Financing
Purchase Price  $299k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $62,790
Downpayment  $59,800
Closing costs  $2,990
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,516
Total Expenses  $2,189
Mortgage P&I  $1,591
Property Taxes  $98
Home Insurance  $105
PManagement  $152
CapEx  $76
Vacancy  $91
Maintenance  $76
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12304 Bay Harbor Dr$139521.59022.2 mi
22510 Blackwolf Run Ln$155021.510002 mi
32215 Turtle Point Dr$160021.59942.4 mi
42314 Turtle Point Dr$145021.510052.3 mi
52200 Ventana Ln$150021.510082.4 mi
62142 Ventana Ln$142521.510092.4 mi
72610 Blackwolf Run Ln$125021.52.1 mi
82517 Bay Harbor Dr$145022.510052 mi
95707 Osprey Cove Dr$159822.510272.1 mi
103024 Abington Ln$1000117802.1 mi
113024 Abington Ln, Unit B$1200117802.1 mi
122101 Blackwolf Run Ln, Unit 5628$164922.510272.3 mi
132101 Blackwolf Run Ln, Unit 5568GTD$151622.510272.3 mi
142101 Blackwolf Run Ln, Unit 1430CAM$162922.510272.3 mi
152101 Blackwolf Run Ln, Unit 5609$161022.510272.3 mi
162101 Blackwolf Run Ln, Unit 5500GTD$185722.510272.3 mi
172101 Blackwolf Run Ln, Unit 5550GTD$166422.510272.3 mi
182404 Bay Harbor Dr$160022.510602.1 mi
192444 Pumpkin Ridge Way$139522.510592.1 mi
201808 Luna Way$23001.6 mi
215706 Osprey Cove Dr$169522.510752.2 mi
222219 Turtle Point Dr$145022.510602.4 mi
232321 Turtle Point Dr$160022.510802.3 mi
242228 Ventana Ln$149522.510802.3 mi
252225 Turtle Point Dr, Unit 2225$150022.510802.4 mi